[LPI] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	551,624	596,636	582,788	614,436	473,490	497,513	494,336	7.56%
YoY %	-7.54%	2.38%	-5.15%	29.77%	-4.83%	0.64%	-	-
Horiz. %	111.59%	120.69%	117.89%	124.30%	95.78%	100.64%	100.00%	-
PBT	121,766	115,852	114,118	141,392	110,482	100,254	110,458	6.69%
YoY %	5.10%	1.52%	-19.29%	27.98%	10.20%	-9.24%	-	-
Horiz. %	110.24%	104.88%	103.31%	128.01%	100.02%	90.76%	100.00%	-
Tax	-33,996	-32,438	-32,040	-38,080	-32,354	-29,981	-31,854	4.42%
YoY %	-4.80%	-1.24%	15.86%	-17.70%	-7.92%	5.88%	-	-
Horiz. %	106.72%	101.83%	100.58%	119.55%	101.57%	94.12%	100.00%	-
NP	87,770	83,413	82,078	103,312	78,128	70,273	78,604	7.60%
YoY %	5.22%	1.63%	-20.55%	32.23%	11.18%	-10.60%	-	-
Horiz. %	111.66%	106.12%	104.42%	131.43%	99.39%	89.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,770	83,413	82,078	103,312	78,128	70,273	78,604	7.60%
YoY %	5.22%	1.63%	-20.55%	32.23%	11.18%	-10.60%	-	-
Horiz. %	111.66%	106.12%	104.42%	131.43%	99.39%	89.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.92%	28.00%	28.08%	26.93%	29.28%	29.91%	28.84%	-
YoY %	-0.29%	-0.28%	4.27%	-8.03%	-2.11%	3.71%	-	-
Horiz. %	96.81%	97.09%	97.36%	93.38%	101.53%	103.71%	100.00%	-
Total Cost	463,854	513,222	500,710	511,124	395,362	427,240	415,732	7.55%
YoY %	-9.62%	2.50%	-2.04%	29.28%	-7.46%	2.77%	-	-
Horiz. %	111.58%	123.45%	120.44%	122.95%	95.10%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,024	345,250	354,279	341,489	396,240	372,925	384,195	-2.46%
YoY %	7.18%	-2.55%	3.75%	-13.82%	6.25%	-2.93%	-	-
Horiz. %	96.31%	89.86%	92.21%	88.88%	103.14%	97.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	151,446	55,070	82,656	-	144,834	46,026	69,047	68.57%
YoY %	175.01%	-33.37%	0.00%	-	214.68%	-33.34%	-	-
Horiz. %	219.34%	79.76%	119.71%	-	209.76%	66.66%	100.00%	-
Div Payout %	172.55%	66.02%	100.70%	-	185.38%	65.50%	87.84%	-
YoY %	161.36%	-34.44%	0.00%	-	183.02%	-25.43%	-	-
Horiz. %	196.44%	75.16%	114.64%	-	211.04%	74.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	370,024	345,250	354,279	341,489	396,240	372,925	384,195	-2.46%
YoY %	7.18%	-2.55%	3.75%	-13.82%	6.25%	-2.93%	-	-
Horiz. %	96.31%	89.86%	92.21%	88.88%	103.14%	97.07%	100.00%	-
NOSH	137,678	137,676	137,760	137,970	137,937	138,079	138,095	-0.20%
YoY %	0.00%	-0.06%	-0.15%	0.02%	-0.10%	-0.01%	-	-
Horiz. %	99.70%	99.70%	99.76%	99.91%	99.89%	99.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	15.91%	13.98%	14.08%	16.81%	16.50%	14.12%	15.90%	-
YoY %	13.81%	-0.71%	-16.24%	1.88%	16.86%	-11.19%	-	-
Horiz. %	100.06%	87.92%	88.55%	105.72%	103.77%	88.81%	100.00%	-
ROE	23.72%	24.16%	23.17%	30.25%	19.72%	18.84%	20.46%	-
YoY %	-1.82%	4.27%	-23.40%	53.40%	4.67%	-7.92%	-	-
Horiz. %	115.93%	118.08%	113.25%	147.85%	96.38%	92.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	400.66	433.36	423.04	445.34	343.26	360.31	357.97	7.77%
YoY %	-7.55%	2.44%	-5.01%	29.74%	-4.73%	0.65%	-	-
Horiz. %	111.93%	121.06%	118.18%	124.41%	95.89%	100.65%	100.00%	-
EPS	63.75	60.59	59.58	74.88	56.64	50.89	56.92	7.82%
YoY %	5.22%	1.70%	-20.43%	32.20%	11.30%	-10.59%	-	-
Horiz. %	112.00%	106.45%	104.67%	131.55%	99.51%	89.41%	100.00%	-
DPS	110.00	40.00	60.00	0.00	105.00	33.33	50.00	68.91%
YoY %	175.00%	-33.33%	0.00%	0.00%	215.03%	-33.34%	-	-
Horiz. %	220.00%	80.00%	120.00%	0.00%	210.00%	66.66%	100.00%	-
NAPS	2.6876	2.5077	2.5717	2.4751	2.8726	2.7008	2.7821	-2.27%
YoY %	7.17%	-2.49%	3.90%	-13.84%	6.36%	-2.92%	-	-
Horiz. %	96.60%	90.14%	92.44%	88.97%	103.25%	97.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,970
RPS	138.47	149.76	146.29	154.23	118.85	124.88	124.09	7.56%
YoY %	-7.54%	2.37%	-5.15%	29.77%	-4.83%	0.64%	-	-
Horiz. %	111.59%	120.69%	117.89%	124.29%	95.78%	100.64%	100.00%	-
EPS	22.03	20.94	20.60	25.93	19.61	17.64	19.73	7.60%
YoY %	5.21%	1.65%	-20.56%	32.23%	11.17%	-10.59%	-	-
Horiz. %	111.66%	106.13%	104.41%	131.42%	99.39%	89.41%	100.00%	-
DPS	38.02	13.82	20.75	0.00	36.36	11.55	17.33	68.59%
YoY %	175.11%	-33.40%	0.00%	0.00%	214.81%	-33.35%	-	-
Horiz. %	219.39%	79.75%	119.73%	0.00%	209.81%	66.65%	100.00%	-
NAPS	0.9288	0.8666	0.8893	0.8572	0.9946	0.9361	0.9644	-2.46%
YoY %	7.18%	-2.55%	3.74%	-13.81%	6.25%	-2.93%	-	-
Horiz. %	96.31%	89.86%	92.21%	88.88%	103.13%	97.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	12.10	11.30	11.30	9.85	9.35	8.30	7.45	-
P/RPS	3.02	2.61	2.67	2.21	2.72	2.30	2.08	28.13%
YoY %	15.71%	-2.25%	20.81%	-18.75%	18.26%	10.58%	-	-
Horiz. %	145.19%	125.48%	128.37%	106.25%	130.77%	110.58%	100.00%	-
P/EPS	18.98	18.65	18.97	13.15	16.51	16.31	13.09	28.01%
YoY %	1.77%	-1.69%	44.26%	-20.35%	1.23%	24.60%	-	-
Horiz. %	145.00%	142.48%	144.92%	100.46%	126.13%	124.60%	100.00%	-
EY	5.27	5.36	5.27	7.60	6.06	6.13	7.64	-21.87%
YoY %	-1.68%	1.71%	-30.66%	25.41%	-1.14%	-19.76%	-	-
Horiz. %	68.98%	70.16%	68.98%	99.48%	79.32%	80.24%	100.00%	-
DY	9.09	3.54	5.31	0.00	11.23	4.02	6.71	22.36%
YoY %	156.78%	-33.33%	0.00%	0.00%	179.35%	-40.09%	-	-
Horiz. %	135.47%	52.76%	79.14%	0.00%	167.36%	59.91%	100.00%	-
P/NAPS	4.50	4.51	4.39	3.98	3.25	3.07	2.68	41.13%
YoY %	-0.22%	2.73%	10.30%	22.46%	5.86%	14.55%	-	-
Horiz. %	167.91%	168.28%	163.81%	148.51%	121.27%	114.55%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	14/01/08	09/10/07	04/07/07	05/04/07	03/01/07	05/10/06	06/07/06	-
Price	12.50	11.50	11.40	10.20	9.50	8.30	7.65	-
P/RPS	3.12	2.65	2.69	2.29	2.77	2.30	2.14	28.48%
YoY %	17.74%	-1.49%	17.47%	-17.33%	20.43%	7.48%	-	-
Horiz. %	145.79%	123.83%	125.70%	107.01%	129.44%	107.48%	100.00%	-
P/EPS	19.61	18.98	19.13	13.62	16.77	16.31	13.44	28.55%
YoY %	3.32%	-0.78%	40.46%	-18.78%	2.82%	21.35%	-	-
Horiz. %	145.91%	141.22%	142.34%	101.34%	124.78%	121.35%	100.00%	-
EY	5.10	5.27	5.23	7.34	5.96	6.13	7.44	-22.20%
YoY %	-3.23%	0.76%	-28.75%	23.15%	-2.77%	-17.61%	-	-
Horiz. %	68.55%	70.83%	70.30%	98.66%	80.11%	82.39%	100.00%	-
DY	8.80	3.48	5.26	0.00	11.05	4.02	6.54	21.81%
YoY %	152.87%	-33.84%	0.00%	0.00%	174.88%	-38.53%	-	-
Horiz. %	134.56%	53.21%	80.43%	0.00%	168.96%	61.47%	100.00%	-
P/NAPS	4.65	4.59	4.43	4.12	3.31	3.07	2.75	41.79%
YoY %	1.31%	3.61%	7.52%	24.47%	7.82%	11.64%	-	-
Horiz. %	169.09%	166.91%	161.09%	149.82%	120.36%	111.64%	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