[LPI] QoQ Cumulative Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 902,729 663,406 427,125 213,328 751,726 561,327 366,736 82.01% QoQ % 36.07% 55.32% 100.22% -71.62% 33.92% 53.06% - Horiz. % 246.15% 180.89% 116.47% 58.17% 204.98% 153.06% 100.00%
PBT 200,053 148,054 92,106 50,135 181,307 132,172 84,727 77.04% QoQ % 35.12% 60.74% 83.72% -72.35% 37.18% 56.00% - Horiz. % 236.11% 174.74% 108.71% 59.17% 213.99% 156.00% 100.00%
Tax -45,559 -32,894 -22,062 -11,509 -43,399 -31,201 -19,961 73.09% QoQ % -38.50% -49.10% -91.69% 73.48% -39.09% -56.31% - Horiz. % 228.24% 164.79% 110.53% 57.66% 217.42% 156.31% 100.00%
NP 154,494 115,160 70,044 38,626 137,908 100,971 64,766 78.25% QoQ % 34.16% 64.41% 81.34% -71.99% 36.58% 55.90% - Horiz. % 238.54% 177.81% 108.15% 59.64% 212.93% 155.90% 100.00%
NP to SH 154,494 115,160 70,044 38,626 137,908 100,971 64,766 78.25% QoQ % 34.16% 64.41% 81.34% -71.99% 36.58% 55.90% - Horiz. % 238.54% 177.81% 108.15% 59.64% 212.93% 155.90% 100.00%
Tax Rate 22.77 % 22.22 % 23.95 % 22.96 % 23.94 % 23.61 % 23.56 % -2.24% QoQ % 2.48% -7.22% 4.31% -4.09% 1.40% 0.21% - Horiz. % 96.65% 94.31% 101.66% 97.45% 101.61% 100.21% 100.00%
Total Cost 748,235 548,246 357,081 174,702 613,818 460,356 301,970 82.81% QoQ % 36.48% 53.54% 104.39% -71.54% 33.34% 52.45% - Horiz. % 247.78% 181.56% 118.25% 57.85% 203.27% 152.45% 100.00%
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.88% QoQ % 9.93% -6.35% 3.92% -2.96% 6.48% 29.41% - Horiz. % 143.05% 130.14% 138.96% 133.71% 137.79% 129.41% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 165,222 55,068 55,066 - 118,830 21,469 13,765 421.86% QoQ % 200.03% 0.01% 0.00% 0.00% 453.48% 55.97% - Horiz. % 1,200.28% 400.05% 400.03% 0.00% 863.26% 155.97% 100.00%
Div Payout % 106.94 % 47.82 % 78.62 % - % 86.17 % 21.26 % 21.25 % 192.80% QoQ % 123.63% -39.18% 0.00% 0.00% 305.32% 0.05% - Horiz. % 503.25% 225.04% 369.98% 0.00% 405.51% 100.05% 100.00%
Equity 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.88% QoQ % 9.93% -6.35% 3.92% -2.96% 6.48% 29.41% - Horiz. % 143.05% 130.14% 138.96% 133.71% 137.79% 129.41% 100.00%
NOSH 220,296 220,275 220,264 220,216 216,055 214,694 137,653 36.70% QoQ % 0.01% 0.01% 0.02% 1.93% 0.63% 55.97% - Horiz. % 160.04% 160.02% 160.01% 159.98% 156.96% 155.97% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.11 % 17.36 % 16.40 % 18.11 % 18.35 % 17.99 % 17.66 % -2.08% QoQ % -1.44% 5.85% -9.44% -1.31% 2.00% 1.87% - Horiz. % 96.89% 98.30% 92.87% 102.55% 103.91% 101.87% 100.00%
ROE 13.08 % 10.71 % 6.10 % 3.50 % 12.12 % 9.45 % 7.84 % 40.54% QoQ % 22.13% 75.57% 74.29% -71.12% 28.25% 20.54% - Horiz. % 166.84% 136.61% 77.81% 44.64% 154.59% 120.54% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 409.78 301.17 193.91 96.87 347.93 261.45 266.42 33.14% QoQ % 36.06% 55.31% 100.18% -72.16% 33.08% -1.87% - Horiz. % 153.81% 113.04% 72.78% 36.36% 130.59% 98.13% 100.00%
EPS 70.13 52.28 31.80 17.54 63.83 47.03 30.18 75.17% QoQ % 34.14% 64.40% 81.30% -72.52% 35.72% 55.83% - Horiz. % 232.37% 173.23% 105.37% 58.12% 211.50% 155.83% 100.00%
DPS 75.00 25.00 25.00 0.00 55.00 10.00 10.00 281.75% QoQ % 200.00% 0.00% 0.00% 0.00% 450.00% 0.00% - Horiz. % 750.00% 250.00% 250.00% 0.00% 550.00% 100.00% 100.00%
NAPS 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 6.0000 -7.19% QoQ % 9.91% -6.35% 3.90% -4.80% 5.81% -17.03% - Horiz. % 89.39% 81.32% 86.84% 83.58% 87.79% 82.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 226.60 166.52 107.21 53.55 188.69 140.90 92.06 82.00% QoQ % 36.08% 55.32% 100.21% -71.62% 33.92% 53.05% - Horiz. % 246.14% 180.88% 116.46% 58.17% 204.96% 153.05% 100.00%
EPS 38.78 28.91 17.58 9.70 34.62 25.35 16.26 78.23% QoQ % 34.14% 64.45% 81.24% -71.98% 36.57% 55.90% - Horiz. % 238.50% 177.80% 108.12% 59.66% 212.92% 155.90% 100.00%
DPS 41.47 13.82 13.82 0.00 29.83 5.39 3.46 421.36% QoQ % 200.07% 0.00% 0.00% 0.00% 453.43% 55.78% - Horiz. % 1,198.55% 399.42% 399.42% 0.00% 862.14% 155.78% 100.00%
NAPS 2.9658 2.6980 2.8808 2.7721 2.8567 2.6828 2.0732 26.88% QoQ % 9.93% -6.35% 3.92% -2.96% 6.48% 29.40% - Horiz. % 143.05% 130.14% 138.95% 133.71% 137.79% 129.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.5200 11.8600 13.7800 13.7200 13.1800 11.7400 15.3000 -
P/RPS 3.30 3.94 7.11 14.16 3.79 4.49 5.74 -30.79% QoQ % -16.24% -44.59% -49.79% 273.61% -15.59% -21.78% - Horiz. % 57.49% 68.64% 123.87% 246.69% 66.03% 78.22% 100.00%
P/EPS 19.28 22.69 43.33 78.22 20.65 24.96 32.52 -29.36% QoQ % -15.03% -47.63% -44.60% 278.79% -17.27% -23.25% - Horiz. % 59.29% 69.77% 133.24% 240.53% 63.50% 76.75% 100.00%
EY 5.19 4.41 2.31 1.28 4.84 4.01 3.08 41.47% QoQ % 17.69% 90.91% 80.47% -73.55% 20.70% 30.19% - Horiz. % 168.51% 143.18% 75.00% 41.56% 157.14% 130.19% 100.00%
DY 5.55 2.11 1.81 0.00 4.17 0.85 0.65 316.12% QoQ % 163.03% 16.57% 0.00% 0.00% 390.59% 30.77% - Horiz. % 853.85% 324.62% 278.46% 0.00% 641.54% 130.77% 100.00%
P/NAPS 2.52 2.43 2.64 2.74 2.50 2.36 2.55 -0.78% QoQ % 3.70% -7.95% -3.65% 9.60% 5.93% -7.45% - Horiz. % 98.82% 95.29% 103.53% 107.45% 98.04% 92.55% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 -
Price 13.8400 11.7800 13.8000 13.7600 13.9000 11.7600 16.2800 -
P/RPS 3.38 3.91 7.12 14.20 4.00 4.50 6.11 -32.54% QoQ % -13.55% -45.08% -49.86% 255.00% -11.11% -26.35% - Horiz. % 55.32% 63.99% 116.53% 232.41% 65.47% 73.65% 100.00%
P/EPS 19.73 22.53 43.40 78.45 21.78 25.01 34.60 -31.16% QoQ % -12.43% -48.09% -44.68% 260.19% -12.91% -27.72% - Horiz. % 57.02% 65.12% 125.43% 226.73% 62.95% 72.28% 100.00%
EY 5.07 4.44 2.30 1.27 4.59 4.00 2.89 45.31% QoQ % 14.19% 93.04% 81.10% -72.33% 14.75% 38.41% - Horiz. % 175.43% 153.63% 79.58% 43.94% 158.82% 138.41% 100.00%
DY 5.42 2.12 1.81 0.00 3.96 0.85 0.61 327.29% QoQ % 155.66% 17.13% 0.00% 0.00% 365.88% 39.34% - Horiz. % 888.52% 347.54% 296.72% 0.00% 649.18% 139.34% 100.00%
P/NAPS 2.58 2.41 2.65 2.74 2.64 2.36 2.71 -3.22% QoQ % 7.05% -9.06% -3.28% 3.79% 11.86% -12.92% - Horiz. % 95.20% 88.93% 97.79% 101.11% 97.42% 87.08% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LPI-Q1-2011-Notes.pdf 
