[LPI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,169,693	1,160,700	1,138,578	1,111,192	1,119,022	1,099,164	1,081,730	5.33%
YoY %	0.77%	1.94%	2.46%	-0.70%	1.81%	1.61%	-	-
Horiz. %	108.13%	107.30%	105.26%	102.72%	103.45%	101.61%	100.00%	-
PBT	341,949	278,200	262,450	250,696	256,801	247,322	227,196	31.23%
YoY %	22.91%	6.00%	4.69%	-2.38%	3.83%	8.86%	-	-
Horiz. %	150.51%	122.45%	115.52%	110.34%	113.03%	108.86%	100.00%	-
Tax	-58,933	-56,924	-58,926	-48,372	-55,361	-48,592	-49,814	11.82%
YoY %	-3.53%	3.40%	-21.82%	12.62%	-13.93%	2.45%	-	-
Horiz. %	118.31%	114.27%	118.29%	97.11%	111.14%	97.55%	100.00%	-
NP	283,016	221,276	203,524	202,324	201,440	198,730	177,382	36.42%
YoY %	27.90%	8.72%	0.59%	0.44%	1.36%	12.04%	-	-
Horiz. %	159.55%	124.75%	114.74%	114.06%	113.56%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	283,016	221,276	203,524	202,324	201,440	198,730	177,382	36.42%
YoY %	27.90%	8.72%	0.59%	0.44%	1.36%	12.04%	-	-
Horiz. %	159.55%	124.75%	114.74%	114.06%	113.56%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.23%	20.46%	22.45%	19.30%	21.56%	19.65%	21.93%	-
YoY %	-15.79%	-8.86%	16.32%	-10.48%	9.72%	-10.40%	-	-
Horiz. %	78.57%	93.30%	102.37%	88.01%	98.31%	89.60%	100.00%	-
Total Cost	886,677	939,424	935,054	908,868	917,582	900,433	904,348	-1.30%
YoY %	-5.61%	0.47%	2.88%	-0.95%	1.90%	-0.43%	-	-
Horiz. %	98.05%	103.88%	103.40%	100.50%	101.46%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,649,344	1,610,419	1,600,609	1,525,889	1,606,453	1,457,806	1,391,578	11.96%
YoY %	2.42%	0.61%	4.90%	-5.02%	10.20%	4.76%	-	-
Horiz. %	118.52%	115.73%	115.02%	109.65%	115.44%	104.76%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	165,639	58,748	88,124	-	154,208	52,877	79,326	63.14%
YoY %	181.95%	-33.33%	0.00%	-	191.64%	-33.34%	-	-
Horiz. %	208.81%	74.06%	111.09%	-	194.40%	66.66%	100.00%	-
Div Payout %	58.53%	26.55%	43.30%	-	76.55%	26.61%	44.72%	-
YoY %	120.45%	-38.68%	0.00%	-	187.67%	-40.50%	-	-
Horiz. %	130.88%	59.37%	96.82%	-	171.18%	59.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,649,344	1,610,419	1,600,609	1,525,889	1,606,453	1,457,806	1,391,578	11.96%
YoY %	2.42%	0.61%	4.90%	-5.02%	10.20%	4.76%	-	-
Horiz. %	118.52%	115.73%	115.02%	109.65%	115.44%	104.76%	100.00%	-
NOSH	220,852	220,306	220,311	220,300	220,297	220,322	220,350	0.15%
YoY %	0.25%	-0.00%	0.00%	0.00%	-0.01%	-0.01%	-	-
Horiz. %	100.23%	99.98%	99.98%	99.98%	99.98%	99.99%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	24.20%	19.06%	17.88%	18.21%	18.00%	18.08%	16.40%	-
YoY %	26.97%	6.60%	-1.81%	1.17%	-0.44%	10.24%	-	-
Horiz. %	147.56%	116.22%	109.02%	111.04%	109.76%	110.24%	100.00%	-
ROE	17.16%	13.74%	12.72%	13.26%	12.54%	13.63%	12.75%	-
YoY %	24.89%	8.02%	-4.07%	5.74%	-8.00%	6.90%	-	-
Horiz. %	134.59%	107.76%	99.76%	104.00%	98.35%	106.90%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	529.63	526.86	516.80	504.40	507.96	498.89	490.91	5.17%
YoY %	0.53%	1.95%	2.46%	-0.70%	1.82%	1.63%	-	-
Horiz. %	107.89%	107.32%	105.27%	102.75%	103.47%	101.63%	100.00%	-
EPS	128.33	100.44	92.38	91.84	91.44	90.20	80.50	36.34%
YoY %	27.77%	8.72%	0.59%	0.44%	1.37%	12.05%	-	-
Horiz. %	159.42%	124.77%	114.76%	114.09%	113.59%	112.05%	100.00%	-
DPS	75.00	26.67	40.00	0.00	70.00	24.00	36.00	62.90%
YoY %	181.21%	-33.32%	0.00%	0.00%	191.67%	-33.33%	-	-
Horiz. %	208.33%	74.08%	111.11%	0.00%	194.44%	66.67%	100.00%	-
NAPS	7.4681	7.3099	7.2652	6.9264	7.2922	6.6167	6.3153	11.79%
YoY %	2.16%	0.62%	4.89%	-5.02%	10.21%	4.77%	-	-
Horiz. %	118.25%	115.75%	115.04%	109.68%	115.47%	104.77%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,300
RPS	293.61	291.35	285.80	278.93	280.89	275.91	271.53	5.33%
YoY %	0.78%	1.94%	2.46%	-0.70%	1.80%	1.61%	-	-
Horiz. %	108.13%	107.30%	105.26%	102.73%	103.45%	101.61%	100.00%	-
EPS	71.04	55.54	51.09	50.79	50.56	49.88	44.53	36.41%
YoY %	27.91%	8.71%	0.59%	0.45%	1.36%	12.01%	-	-
Horiz. %	159.53%	124.72%	114.73%	114.06%	113.54%	112.01%	100.00%	-
DPS	41.58	14.75	22.12	0.00	38.71	13.27	19.91	63.16%
YoY %	181.90%	-33.32%	0.00%	0.00%	191.71%	-33.35%	-	-
Horiz. %	208.84%	74.08%	111.10%	0.00%	194.42%	66.65%	100.00%	-
NAPS	4.1401	4.0424	4.0178	3.8302	4.0324	3.6593	3.4931	11.96%
YoY %	2.42%	0.61%	4.90%	-5.01%	10.20%	4.76%	-	-
Horiz. %	118.52%	115.73%	115.02%	109.65%	115.44%	104.76%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	18.06	17.58	16.90	16.60	17.44	15.30	15.20	-
P/RPS	3.41	3.34	3.27	3.29	3.43	3.07	3.10	6.54%
YoY %	2.10%	2.14%	-0.61%	-4.08%	11.73%	-0.97%	-	-
Horiz. %	110.00%	107.74%	105.48%	106.13%	110.65%	99.03%	100.00%	-
P/EPS	14.09	17.50	18.29	18.07	19.07	16.96	18.88	-17.68%
YoY %	-19.49%	-4.32%	1.22%	-5.24%	12.44%	-10.17%	-	-
Horiz. %	74.63%	92.69%	96.88%	95.71%	101.01%	89.83%	100.00%	-
EY	7.10	5.71	5.47	5.53	5.24	5.90	5.30	21.45%
YoY %	24.34%	4.39%	-1.08%	5.53%	-11.19%	11.32%	-	-
Horiz. %	133.96%	107.74%	103.21%	104.34%	98.87%	111.32%	100.00%	-
DY	4.15	1.52	2.37	0.00	4.01	1.57	2.37	45.12%
YoY %	173.03%	-35.86%	0.00%	0.00%	155.41%	-33.76%	-	-
Horiz. %	175.11%	64.14%	100.00%	0.00%	169.20%	66.24%	100.00%	-
P/NAPS	2.42	2.40	2.33	2.40	2.39	2.31	2.41	0.27%
YoY %	0.83%	3.00%	-2.92%	0.42%	3.46%	-4.15%	-	-
Horiz. %	100.41%	99.59%	96.68%	99.59%	99.17%	95.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/01/15	08/10/14	25/07/14	08/04/14	08/01/14	08/10/13	08/07/13	-
Price	18.50	17.48	17.58	16.60	17.84	15.44	15.64	-
P/RPS	3.49	3.32	3.40	3.29	3.51	3.09	3.19	6.15%
YoY %	5.12%	-2.35%	3.34%	-6.27%	13.59%	-3.13%	-	-
Horiz. %	109.40%	104.08%	106.58%	103.13%	110.03%	96.87%	100.00%	-
P/EPS	14.44	17.40	19.03	18.07	19.51	17.12	19.43	-17.90%
YoY %	-17.01%	-8.57%	5.31%	-7.38%	13.96%	-11.89%	-	-
Horiz. %	74.32%	89.55%	97.94%	93.00%	100.41%	88.11%	100.00%	-
EY	6.93	5.75	5.25	5.53	5.13	5.84	5.15	21.81%
YoY %	20.52%	9.52%	-5.06%	7.80%	-12.16%	13.40%	-	-
Horiz. %	134.56%	111.65%	101.94%	107.38%	99.61%	113.40%	100.00%	-
DY	4.05	1.53	2.28	0.00	3.92	1.55	2.30	45.67%
YoY %	164.71%	-32.89%	0.00%	0.00%	152.90%	-32.61%	-	-
Horiz. %	176.09%	66.52%	99.13%	0.00%	170.43%	67.39%	100.00%	-
P/NAPS	2.48	2.39	2.42	2.40	2.45	2.33	2.48	0.00%
YoY %	3.77%	-1.24%	0.83%	-2.04%	5.15%	-6.05%	-	-
Horiz. %	100.00%	96.37%	97.58%	96.77%	98.79%	93.95%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

376

PTRANS

PERAK TRANSIT BERHAD

350

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

198

GENTING

GENTING BHD

171

MBSB

MALAYSIA BUILDING SOCIETY BHD

163

DSONIC

DATASONIC GROUP BERHAD

140

DNEX

DAGANG NEXCHANGE BERHAD

138

PBBANK

PUBLIC BANK BHD

137

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More