[LPI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	695,464	659,740	742,248	551,624	596,636	582,788	614,436	8.58%
YoY %	5.41%	-11.12%	34.56%	-7.54%	2.38%	-5.15%	-	-
Horiz. %	113.19%	107.37%	120.80%	89.78%	97.10%	94.85%	100.00%	-
PBT	129,396	123,336	149,440	121,766	115,852	114,118	141,392	-5.72%
YoY %	4.91%	-17.47%	22.73%	5.10%	1.52%	-19.29%	-	-
Horiz. %	91.52%	87.23%	105.69%	86.12%	81.94%	80.71%	100.00%	-
Tax	-33,986	-32,694	-39,780	-33,996	-32,438	-32,040	-38,080	-7.28%
YoY %	-3.95%	17.81%	-17.01%	-4.80%	-1.24%	15.86%	-	-
Horiz. %	89.25%	85.86%	104.46%	89.28%	85.18%	84.14%	100.00%	-
NP	95,409	90,642	109,660	87,770	83,413	82,078	103,312	-5.15%
YoY %	5.26%	-17.34%	24.94%	5.22%	1.63%	-20.55%	-	-
Horiz. %	92.35%	87.74%	106.14%	84.96%	80.74%	79.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,409	90,642	109,660	87,770	83,413	82,078	103,312	-5.15%
YoY %	5.26%	-17.34%	24.94%	5.22%	1.63%	-20.55%	-	-
Horiz. %	92.35%	87.74%	106.14%	84.96%	80.74%	79.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.27%	26.51%	26.62%	27.92%	28.00%	28.08%	26.93%	-
YoY %	-0.91%	-0.41%	-4.66%	-0.29%	-0.28%	4.27%	-	-
Horiz. %	97.55%	98.44%	98.85%	103.68%	103.97%	104.27%	100.00%	-
Total Cost	600,054	569,098	632,588	463,854	513,222	500,710	511,124	11.25%
YoY %	5.44%	-10.04%	36.38%	-9.62%	2.50%	-2.04%	-	-
Horiz. %	117.40%	111.34%	123.76%	90.75%	100.41%	97.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,982	335,116	315,527	370,024	345,250	354,279	341,489	-2.05%
YoY %	-1.23%	6.21%	-14.73%	7.18%	-2.55%	3.75%	-	-
Horiz. %	96.92%	98.13%	92.40%	108.36%	101.10%	103.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	55,065	82,602	-	151,446	55,070	82,656	-	-
YoY %	-33.34%	0.00%	-	175.01%	-33.37%	0.00%	-	-
Horiz. %	66.62%	99.93%	-	183.22%	66.63%	100.00%	-	-
Div Payout %	57.71%	91.13%	-	172.55%	66.02%	100.70%	-	-
YoY %	-36.67%	0.00%	-	161.36%	-34.44%	0.00%	-	-
Horiz. %	57.31%	90.50%	-	171.35%	65.56%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	330,982	335,116	315,527	370,024	345,250	354,279	341,489	-2.05%
YoY %	-1.23%	6.21%	-14.73%	7.18%	-2.55%	3.75%	-	-
Horiz. %	96.92%	98.13%	92.40%	108.36%	101.10%	103.75%	100.00%	-
NOSH	137,662	137,670	137,694	137,678	137,676	137,760	137,970	-0.14%
YoY %	-0.01%	-0.02%	0.01%	0.00%	-0.06%	-0.15%	-	-
Horiz. %	99.78%	99.78%	99.80%	99.79%	99.79%	99.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	13.72%	13.74%	14.77%	15.91%	13.98%	14.08%	16.81%	-
YoY %	-0.15%	-6.97%	-7.17%	13.81%	-0.71%	-16.24%	-	-
Horiz. %	81.62%	81.74%	87.86%	94.65%	83.16%	83.76%	100.00%	-
ROE	28.83%	27.05%	34.75%	23.72%	24.16%	23.17%	30.25%	-
YoY %	6.58%	-22.16%	46.50%	-1.82%	4.27%	-23.40%	-	-
Horiz. %	95.31%	89.42%	114.88%	78.41%	79.87%	76.60%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	505.19	479.22	539.05	400.66	433.36	423.04	445.34	8.74%
YoY %	5.42%	-11.10%	34.54%	-7.55%	2.44%	-5.01%	-	-
Horiz. %	113.44%	107.61%	121.04%	89.97%	97.31%	94.99%	100.00%	-
EPS	69.31	65.84	79.64	63.75	60.59	59.58	74.88	-5.00%
YoY %	5.27%	-17.33%	24.93%	5.22%	1.70%	-20.43%	-	-
Horiz. %	92.56%	87.93%	106.36%	85.14%	80.92%	79.57%	100.00%	-
DPS	40.00	60.00	0.00	110.00	40.00	60.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	175.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	183.33%	66.67%	100.00%	-	-
NAPS	2.4043	2.4342	2.2915	2.6876	2.5077	2.5717	2.4751	-1.91%
YoY %	-1.23%	6.23%	-14.74%	7.17%	-2.49%	3.90%	-	-
Horiz. %	97.14%	98.35%	92.58%	108.59%	101.32%	103.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,684
RPS	174.57	165.60	186.32	138.47	149.76	146.29	154.23	8.58%
YoY %	5.42%	-11.12%	34.56%	-7.54%	2.37%	-5.15%	-	-
Horiz. %	113.19%	107.37%	120.81%	89.78%	97.10%	94.85%	100.00%	-
EPS	23.95	22.75	27.53	22.03	20.94	20.60	25.93	-5.14%
YoY %	5.27%	-17.36%	24.97%	5.21%	1.65%	-20.56%	-	-
Horiz. %	92.36%	87.74%	106.17%	84.96%	80.76%	79.44%	100.00%	-
DPS	13.82	20.73	0.00	38.02	13.82	20.75	0.00	-
YoY %	-33.33%	0.00%	0.00%	175.11%	-33.40%	0.00%	-	-
Horiz. %	66.60%	99.90%	0.00%	183.23%	66.60%	100.00%	-	-
NAPS	0.8308	0.8412	0.792	0.9288	0.8666	0.8893	0.8572	-2.05%
YoY %	-1.24%	6.21%	-14.73%	7.18%	-2.55%	3.74%	-	-
Horiz. %	96.92%	98.13%	92.39%	108.35%	101.10%	103.74%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	10.40	11.80	11.20	12.10	11.30	11.30	9.85	-
P/RPS	2.06	2.46	2.08	3.02	2.61	2.67	2.21	-4.56%
YoY %	-16.26%	18.27%	-31.13%	15.71%	-2.25%	20.81%	-	-
Horiz. %	93.21%	111.31%	94.12%	136.65%	118.10%	120.81%	100.00%	-
P/EPS	15.01	17.92	14.06	18.98	18.65	18.97	13.15	9.19%
YoY %	-16.24%	27.45%	-25.92%	1.77%	-1.69%	44.26%	-	-
Horiz. %	114.14%	136.27%	106.92%	144.33%	141.83%	144.26%	100.00%	-
EY	6.66	5.58	7.11	5.27	5.36	5.27	7.60	-8.40%
YoY %	19.35%	-21.52%	34.91%	-1.68%	1.71%	-30.66%	-	-
Horiz. %	87.63%	73.42%	93.55%	69.34%	70.53%	69.34%	100.00%	-
DY	3.85	5.08	0.00	9.09	3.54	5.31	0.00	-
YoY %	-24.21%	0.00%	0.00%	156.78%	-33.33%	0.00%	-	-
Horiz. %	72.50%	95.67%	0.00%	171.19%	66.67%	100.00%	-	-
P/NAPS	4.33	4.85	4.89	4.50	4.51	4.39	3.98	5.76%
YoY %	-10.72%	-0.82%	8.67%	-0.22%	2.73%	10.30%	-	-
Horiz. %	108.79%	121.86%	122.86%	113.07%	113.32%	110.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	09/10/08	09/07/08	09/04/08	14/01/08	09/10/07	04/07/07	05/04/07	-
Price	10.10	11.10	11.20	12.50	11.50	11.40	10.20	-
P/RPS	2.00	2.32	2.08	3.12	2.65	2.69	2.29	-8.60%
YoY %	-13.79%	11.54%	-33.33%	17.74%	-1.49%	17.47%	-	-
Horiz. %	87.34%	101.31%	90.83%	136.24%	115.72%	117.47%	100.00%	-
P/EPS	14.57	16.86	14.06	19.61	18.98	19.13	13.62	4.58%
YoY %	-13.58%	19.91%	-28.30%	3.32%	-0.78%	40.46%	-	-
Horiz. %	106.98%	123.79%	103.23%	143.98%	139.35%	140.46%	100.00%	-
EY	6.86	5.93	7.11	5.10	5.27	5.23	7.34	-4.39%
YoY %	15.68%	-16.60%	39.41%	-3.23%	0.76%	-28.75%	-	-
Horiz. %	93.46%	80.79%	96.87%	69.48%	71.80%	71.25%	100.00%	-
DY	3.96	5.41	0.00	8.80	3.48	5.26	0.00	-
YoY %	-26.80%	0.00%	0.00%	152.87%	-33.84%	0.00%	-	-
Horiz. %	75.29%	102.85%	0.00%	167.30%	66.16%	100.00%	-	-
P/NAPS	4.20	4.56	4.89	4.65	4.59	4.43	4.12	1.28%
YoY %	-7.89%	-6.75%	5.16%	1.31%	3.61%	7.52%	-	-
Horiz. %	101.94%	110.68%	118.69%	112.86%	111.41%	107.52%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos