[LPI] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	902,729	884,541	854,602	853,312	751,726	748,436	733,472	14.80%
YoY %	2.06%	3.50%	0.15%	13.51%	0.44%	2.04%	-	-
Horiz. %	123.08%	120.60%	116.51%	116.34%	102.49%	102.04%	100.00%	-
PBT	200,053	197,405	184,212	200,540	181,307	176,229	169,454	11.66%
YoY %	1.34%	7.16%	-8.14%	10.61%	2.88%	4.00%	-	-
Horiz. %	118.06%	116.49%	108.71%	118.34%	106.99%	104.00%	100.00%	-
Tax	-45,559	-43,858	-44,124	-46,036	-43,399	-41,601	-39,922	9.17%
YoY %	-3.88%	0.60%	4.15%	-6.08%	-4.32%	-4.21%	-	-
Horiz. %	114.12%	109.86%	110.53%	115.31%	108.71%	104.21%	100.00%	-
NP	154,494	153,546	140,088	154,504	137,908	134,628	129,532	12.43%
YoY %	0.62%	9.61%	-9.33%	12.03%	2.44%	3.93%	-	-
Horiz. %	119.27%	118.54%	108.15%	119.28%	106.47%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,494	153,546	140,088	154,504	137,908	134,628	129,532	12.43%
YoY %	0.62%	9.61%	-9.33%	12.03%	2.44%	3.93%	-	-
Horiz. %	119.27%	118.54%	108.15%	119.28%	106.47%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.77%	22.22%	23.95%	22.96%	23.94%	23.61%	23.56%	-
YoY %	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	730,994	714,514	698,808	613,818	613,808	603,940	15.30%
YoY %	2.36%	2.31%	2.25%	13.85%	0.00%	1.63%	-	-
Horiz. %	123.89%	121.04%	118.31%	115.71%	101.64%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,181,516	1,074,834	1,147,664	1,104,342	1,138,048	1,068,794	825,921	26.87%
YoY %	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%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	165,222	73,425	110,132	-	118,830	28,625	27,530	229.17%
YoY %	125.02%	-33.33%	0.00%	-	315.13%	3.98%	-	-
Horiz. %	600.15%	266.71%	400.04%	-	431.64%	103.98%	100.00%	-
Div Payout %	106.94%	47.82%	78.62%	-	86.17%	21.26%	21.25%	-
YoY %	123.63%	-39.18%	0.00%	-	305.32%	0.05%	-	-
Horiz. %	503.25%	225.04%	369.98%	-	405.51%	100.05%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,181,516	1,074,834	1,147,664	1,104,342	1,138,048	1,068,794	825,921	26.87%
YoY %	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	398,383	220,216	216,055	214,694	137,653	36.70%
YoY %	0.01%	-44.71%	80.91%	1.93%	0.63%	55.97%	-	-
Horiz. %	160.04%	160.02%	289.41%	159.98%	156.96%	155.97%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	17.11%	17.36%	16.39%	18.11%	18.35%	17.99%	17.66%	-
YoY %	-1.44%	5.92%	-9.50%	-1.31%	2.00%	1.87%	-	-
Horiz. %	96.89%	98.30%	92.81%	102.55%	103.91%	101.87%	100.00%	-
ROE	13.08%	14.29%	12.21%	13.99%	12.12%	12.60%	15.68%	-
YoY %	-8.47%	17.04%	-12.72%	15.43%	-3.81%	-19.64%	-	-
Horiz. %	83.42%	91.14%	77.87%	89.22%	77.30%	80.36%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	409.78	401.56	387.99	387.49	347.93	348.60	532.84	-16.01%
YoY %	2.05%	3.50%	0.13%	11.37%	-0.19%	-34.58%	-	-
Horiz. %	76.90%	75.36%	72.82%	72.72%	65.30%	65.42%	100.00%	-
EPS	70.13	69.71	63.60	70.16	63.83	62.71	60.36	10.48%
YoY %	0.60%	9.61%	-9.35%	9.92%	1.79%	3.89%	-	-
Horiz. %	116.19%	115.49%	105.37%	116.24%	105.75%	103.89%	100.00%	-
DPS	75.00	33.33	50.00	0.00	55.00	13.33	20.00	140.79%
YoY %	125.02%	-33.34%	0.00%	0.00%	312.60%	-33.35%	-	-
Horiz. %	375.00%	166.65%	250.00%	0.00%	275.00%	66.65%	100.00%	-
NAPS	5.3633	4.8795	5.2104	5.0148	5.2674	4.9782	6.00	-7.18%
YoY %	9.91%	-6.35%	3.90%	-4.80%	5.81%	-17.03%	-	-
Horiz. %	89.39%	81.33%	86.84%	83.58%	87.79%	82.97%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,216
RPS	226.60	222.03	387.99	214.19	188.69	187.87	184.11	14.80%
YoY %	2.06%	-42.77%	81.14%	13.51%	0.44%	2.04%	-	-
Horiz. %	123.08%	120.60%	210.74%	116.34%	102.49%	102.04%	100.00%	-
EPS	38.78	38.54	63.60	38.78	34.62	33.79	32.51	12.44%
YoY %	0.62%	-39.40%	64.00%	12.02%	2.46%	3.94%	-	-
Horiz. %	119.29%	118.55%	195.63%	119.29%	106.49%	103.94%	100.00%	-
DPS	41.47	18.43	50.00	0.00	29.83	7.19	6.91	229.16%
YoY %	125.01%	-63.14%	0.00%	0.00%	314.88%	4.05%	-	-
Horiz. %	600.14%	266.71%	723.59%	0.00%	431.69%	104.05%	100.00%	-
NAPS	2.9658	2.698	5.2104	2.7721	2.8567	2.6828	2.0732	26.87%
YoY %	9.93%	-48.22%	87.96%	-2.96%	6.48%	29.40%	-	-
Horiz. %	143.05%	130.14%	251.32%	133.71%	137.79%	129.40%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	13.52	11.86	13.78	13.72	13.18	11.74	15.30	-
P/RPS	3.30	2.95	3.55	3.54	3.79	3.37	2.87	9.72%
YoY %	11.86%	-16.90%	0.28%	-6.60%	12.46%	17.42%	-	-
Horiz. %	114.98%	102.79%	123.69%	123.34%	132.06%	117.42%	100.00%	-
P/EPS	19.28	17.01	21.67	19.56	20.65	18.72	16.26	11.99%
YoY %	13.35%	-21.50%	10.79%	-5.28%	10.31%	15.13%	-	-
Horiz. %	118.57%	104.61%	133.27%	120.30%	127.00%	115.13%	100.00%	-
EY	5.19	5.88	4.62	5.11	4.84	5.34	6.15	-10.67%
YoY %	-11.73%	27.27%	-9.59%	5.58%	-9.36%	-13.17%	-	-
Horiz. %	84.39%	95.61%	75.12%	83.09%	78.70%	86.83%	100.00%	-
DY	5.55	2.81	3.63	0.00	4.17	1.14	1.31	161.13%
YoY %	97.51%	-22.59%	0.00%	0.00%	265.79%	-12.98%	-	-
Horiz. %	423.66%	214.50%	277.10%	0.00%	318.32%	87.02%	100.00%	-
P/NAPS	2.52	2.43	2.64	2.74	2.50	2.36	2.55	-0.78%
YoY %	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%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	09/01/12	06/10/11	07/07/11	07/04/11	11/01/11	07/10/10	08/07/10	-
Price	13.84	11.78	13.80	13.76	13.90	11.76	16.28	-
P/RPS	3.38	2.93	3.56	3.55	4.00	3.37	3.06	6.83%
YoY %	15.36%	-17.70%	0.28%	-11.25%	18.69%	10.13%	-	-
Horiz. %	110.46%	95.75%	116.34%	116.01%	130.72%	110.13%	100.00%	-
P/EPS	19.73	16.90	21.70	19.61	21.78	18.75	17.30	9.13%
YoY %	16.75%	-22.12%	10.66%	-9.96%	16.16%	8.38%	-	-
Horiz. %	114.05%	97.69%	125.43%	113.35%	125.90%	108.38%	100.00%	-
EY	5.07	5.92	4.61	5.10	4.59	5.33	5.78	-8.34%
YoY %	-14.36%	28.42%	-9.61%	11.11%	-13.88%	-7.79%	-	-
Horiz. %	87.72%	102.42%	79.76%	88.24%	79.41%	92.21%	100.00%	-
DY	5.42	2.83	3.62	0.00	3.96	1.13	1.23	168.05%
YoY %	91.52%	-21.82%	0.00%	0.00%	250.44%	-8.13%	-	-
Horiz. %	440.65%	230.08%	294.31%	0.00%	321.95%	91.87%	100.00%	-
P/NAPS	2.58	2.41	2.65	2.74	2.64	2.36	2.71	-3.21%
YoY %	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 ⃤ & 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