[LPI] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	1,039,326	1,023,196	1,022,180	984,244	902,729	884,541	854,602	13.86%
YoY %	1.58%	0.10%	3.85%	9.03%	2.06%	3.50%	-	-
Horiz. %	121.62%	119.73%	119.61%	115.17%	105.63%	103.50%	100.00%	-
PBT	214,036	201,885	184,704	151,284	200,053	197,405	184,212	10.47%
YoY %	6.02%	9.30%	22.09%	-24.38%	1.34%	7.16%	-	-
Horiz. %	116.19%	109.59%	100.27%	82.12%	108.60%	107.16%	100.00%	-
Tax	-47,111	-42,498	-40,888	-25,376	-45,559	-43,858	-44,124	4.44%
YoY %	-10.85%	-3.94%	-61.13%	44.30%	-3.88%	0.60%	-	-
Horiz. %	106.77%	96.31%	92.67%	57.51%	103.25%	99.40%	100.00%	-
NP	166,925	159,386	143,816	125,908	154,494	153,546	140,088	12.33%
YoY %	4.73%	10.83%	14.22%	-18.50%	0.62%	9.61%	-	-
Horiz. %	119.16%	113.78%	102.66%	89.88%	110.28%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,925	159,386	143,816	125,908	154,494	153,546	140,088	12.33%
YoY %	4.73%	10.83%	14.22%	-18.50%	0.62%	9.61%	-	-
Horiz. %	119.16%	113.78%	102.66%	89.88%	110.28%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	21.05%	22.14%	16.77%	22.77%	22.22%	23.95%	-
YoY %	4.56%	-4.92%	32.02%	-26.35%	2.48%	-7.22%	-	-
Horiz. %	91.90%	87.89%	92.44%	70.02%	95.07%	92.78%	100.00%	-
Total Cost	872,401	863,809	878,364	858,336	748,235	730,994	714,514	14.16%
YoY %	0.99%	-1.66%	2.33%	14.71%	2.36%	2.31%	-	-
Horiz. %	122.10%	120.89%	122.93%	120.13%	104.72%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,372,609	1,216,439	1,167,006	1,117,863	1,181,516	1,074,834	1,147,664	12.61%
YoY %	12.84%	4.24%	4.40%	-5.39%	9.93%	-6.35%	-	-
Horiz. %	119.60%	105.99%	101.69%	97.40%	102.95%	93.65%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	143,198	44,061	66,091	-	165,222	73,425	110,132	19.03%
YoY %	225.00%	-33.33%	0.00%	-	125.02%	-33.33%	-	-
Horiz. %	130.02%	40.01%	60.01%	-	150.02%	66.67%	100.00%	-
Div Payout %	85.79%	27.64%	45.96%	-	106.94%	47.82%	78.62%	-
YoY %	210.38%	-39.86%	0.00%	-	123.63%	-39.18%	-	-
Horiz. %	109.12%	35.16%	58.46%	-	136.02%	60.82%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	1,372,609	1,216,439	1,167,006	1,117,863	1,181,516	1,074,834	1,147,664	12.61%
YoY %	12.84%	4.24%	4.40%	-5.39%	9.93%	-6.35%	-	-
Horiz. %	119.60%	105.99%	101.69%	97.40%	102.95%	93.65%	100.00%	-
NOSH	220,304	220,309	220,306	220,272	220,296	220,275	398,383	-32.50%
YoY %	-0.00%	0.00%	0.02%	-0.01%	0.01%	-44.71%	-	-
Horiz. %	55.30%	55.30%	55.30%	55.29%	55.30%	55.29%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	16.06%	15.58%	14.07%	12.79%	17.11%	17.36%	16.39%	-
YoY %	3.08%	10.73%	10.01%	-25.25%	-1.44%	5.92%	-	-
Horiz. %	97.99%	95.06%	85.85%	78.04%	104.39%	105.92%	100.00%	-
ROE	12.16%	13.10%	12.32%	11.26%	13.08%	14.29%	12.21%	-
YoY %	-7.18%	6.33%	9.41%	-13.91%	-8.47%	17.04%	-	-
Horiz. %	99.59%	107.29%	100.90%	92.22%	107.13%	117.04%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	471.77	464.44	463.98	446.83	409.78	401.56	387.99	13.85%
YoY %	1.58%	0.10%	3.84%	9.04%	2.05%	3.50%	-	-
Horiz. %	121.59%	119.70%	119.59%	115.17%	105.62%	103.50%	100.00%	-
EPS	75.77	72.35	65.28	57.16	70.13	69.71	63.60	12.32%
YoY %	4.73%	10.83%	14.21%	-18.49%	0.60%	9.61%	-	-
Horiz. %	119.14%	113.76%	102.64%	89.87%	110.27%	109.61%	100.00%	-
DPS	65.00	20.00	30.00	0.00	75.00	33.33	50.00	19.01%
YoY %	225.00%	-33.33%	0.00%	0.00%	125.02%	-33.34%	-	-
Horiz. %	130.00%	40.00%	60.00%	0.00%	150.00%	66.66%	100.00%	-
NAPS	6.2305	5.5215	5.2972	5.0749	5.3633	4.8795	5.2104	12.59%
YoY %	12.84%	4.23%	4.38%	-5.38%	9.91%	-6.35%	-	-
Horiz. %	119.58%	105.97%	101.67%	97.40%	102.93%	93.65%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,272
RPS	260.89	256.84	256.58	247.06	226.60	222.03	387.99	-23.15%
YoY %	1.58%	0.10%	3.85%	9.03%	2.06%	-42.77%	-	-
Horiz. %	67.24%	66.20%	66.13%	63.68%	58.40%	57.23%	100.00%	-
EPS	41.90	40.01	36.10	31.60	38.78	38.54	63.60	-24.19%
YoY %	4.72%	10.83%	14.24%	-18.51%	0.62%	-39.40%	-	-
Horiz. %	65.88%	62.91%	56.76%	49.69%	60.97%	60.60%	100.00%	-
DPS	35.94	11.06	16.59	0.00	41.47	18.43	50.00	-19.67%
YoY %	224.95%	-33.33%	0.00%	0.00%	125.01%	-63.14%	-	-
Horiz. %	71.88%	22.12%	33.18%	0.00%	82.94%	36.86%	100.00%	-
NAPS	3.4455	3.0534	2.9294	2.806	2.9658	2.698	5.2104	-24.00%
YoY %	12.84%	4.23%	4.40%	-5.39%	9.93%	-48.22%	-	-
Horiz. %	66.13%	58.60%	56.22%	53.85%	56.92%	51.78%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	14.54	13.30	13.42	13.96	13.52	11.86	13.78	-
P/RPS	3.08	2.86	2.89	3.12	3.30	2.95	3.55	-8.99%
YoY %	7.69%	-1.04%	-7.37%	-5.45%	11.86%	-16.90%	-	-
Horiz. %	86.76%	80.56%	81.41%	87.89%	92.96%	83.10%	100.00%	-
P/EPS	19.19	18.38	20.56	24.42	19.28	17.01	21.67	-7.74%
YoY %	4.41%	-10.60%	-15.81%	26.66%	13.35%	-21.50%	-	-
Horiz. %	88.56%	84.82%	94.88%	112.69%	88.97%	78.50%	100.00%	-
EY	5.21	5.44	4.86	4.09	5.19	5.88	4.62	8.30%
YoY %	-4.23%	11.93%	18.83%	-21.19%	-11.73%	27.27%	-	-
Horiz. %	112.77%	117.75%	105.19%	88.53%	112.34%	127.27%	100.00%	-
DY	4.47	1.50	2.24	0.00	5.55	2.81	3.63	14.81%
YoY %	198.00%	-33.04%	0.00%	0.00%	97.51%	-22.59%	-	-
Horiz. %	123.14%	41.32%	61.71%	0.00%	152.89%	77.41%	100.00%	-
P/NAPS	2.33	2.41	2.53	2.75	2.52	2.43	2.64	-7.95%
YoY %	-3.32%	-4.74%	-8.00%	9.13%	3.70%	-7.95%	-	-
Horiz. %	88.26%	91.29%	95.83%	104.17%	95.45%	92.05%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	08/01/13	09/10/12	09/07/12	09/04/12	09/01/12	06/10/11	07/07/11	-
Price	14.72	13.50	13.72	13.98	13.84	11.78	13.80	-
P/RPS	3.12	2.91	2.96	3.13	3.38	2.93	3.56	-8.38%
YoY %	7.22%	-1.69%	-5.43%	-7.40%	15.36%	-17.70%	-	-
Horiz. %	87.64%	81.74%	83.15%	87.92%	94.94%	82.30%	100.00%	-
P/EPS	19.43	18.66	21.02	24.46	19.73	16.90	21.70	-7.07%
YoY %	4.13%	-11.23%	-14.06%	23.97%	16.75%	-22.12%	-	-
Horiz. %	89.54%	85.99%	96.87%	112.72%	90.92%	77.88%	100.00%	-
EY	5.15	5.36	4.76	4.09	5.07	5.92	4.61	7.62%
YoY %	-3.92%	12.61%	16.38%	-19.33%	-14.36%	28.42%	-	-
Horiz. %	111.71%	116.27%	103.25%	88.72%	109.98%	128.42%	100.00%	-
DY	4.42	1.48	2.19	0.00	5.42	2.83	3.62	14.16%
YoY %	198.65%	-32.42%	0.00%	0.00%	91.52%	-21.82%	-	-
Horiz. %	122.10%	40.88%	60.50%	0.00%	149.72%	78.18%	100.00%	-
P/NAPS	2.36	2.44	2.59	2.75	2.58	2.41	2.65	-7.40%
YoY %	-3.28%	-5.79%	-5.82%	6.59%	7.05%	-9.06%	-	-
Horiz. %	89.06%	92.08%	97.74%	103.77%	97.36%	90.94%	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