[LPI] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	1,378,892	1,364,453	1,319,622	1,282,244	1,284,586	1,261,284	1,192,912	10.09%
YoY %	1.06%	3.40%	2.92%	-0.18%	1.85%	5.73%	-	-
Horiz. %	115.59%	114.38%	110.62%	107.49%	107.68%	105.73%	100.00%	-
PBT	518,925	549,412	629,310	328,724	393,066	356,600	345,150	31.07%
YoY %	-5.55%	-12.70%	91.44%	-16.37%	10.23%	3.32%	-	-
Horiz. %	150.35%	159.18%	182.33%	95.24%	113.88%	103.32%	100.00%	-
Tax	-81,702	-75,048	-73,300	-67,180	-72,077	-64,896	-59,278	23.72%
YoY %	-8.87%	-2.38%	-9.11%	6.79%	-11.07%	-9.48%	-	-
Horiz. %	137.83%	126.60%	123.65%	113.33%	121.59%	109.48%	100.00%	-
NP	437,223	474,364	556,010	261,544	320,989	291,704	285,872	32.57%
YoY %	-7.83%	-14.68%	112.59%	-18.52%	10.04%	2.04%	-	-
Horiz. %	152.94%	165.94%	194.50%	91.49%	112.28%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	437,223	474,364	556,010	261,544	320,989	291,704	285,872	32.57%
YoY %	-7.83%	-14.68%	112.59%	-18.52%	10.04%	2.04%	-	-
Horiz. %	152.94%	165.94%	194.50%	91.49%	112.28%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.74%	13.66%	11.65%	20.44%	18.34%	18.20%	17.17%	-
YoY %	15.23%	17.25%	-43.00%	11.45%	0.77%	6.00%	-	-
Horiz. %	91.67%	79.56%	67.85%	119.04%	106.81%	106.00%	100.00%	-
Total Cost	941,669	890,089	763,612	1,020,700	963,597	969,580	907,040	2.51%
YoY %	5.79%	16.56%	-25.19%	5.93%	-0.62%	6.89%	-	-
Horiz. %	103.82%	98.13%	84.19%	112.53%	106.24%	106.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,837,310	1,755,575	1,742,395	1,648,044	1,738,610	1,616,439	1,665,673	6.72%
YoY %	4.66%	0.76%	5.73%	-5.21%	7.56%	-2.96%	-	-
Horiz. %	110.30%	105.40%	104.61%	98.94%	104.38%	97.04%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	265,588	110,661	165,993	-	232,390	88,529	132,794	58.40%
YoY %	140.00%	-33.33%	0.00%	-	162.50%	-33.33%	-	-
Horiz. %	200.00%	83.33%	125.00%	-	175.00%	66.67%	100.00%	-
Div Payout %	60.74%	23.33%	29.85%	-	72.40%	30.35%	46.45%	-
YoY %	160.35%	-21.84%	0.00%	-	138.55%	-34.66%	-	-
Horiz. %	130.76%	50.23%	64.26%	-	155.87%	65.34%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,837,310	1,755,575	1,742,395	1,648,044	1,738,610	1,616,439	1,665,673	6.72%
YoY %	4.66%	0.76%	5.73%	-5.21%	7.56%	-2.96%	-	-
Horiz. %	110.30%	105.40%	104.61%	98.94%	104.38%	97.04%	100.00%	-
NOSH	331,986	331,986	331,986	331,986	331,986	331,986	331,986	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	31.71%	34.77%	42.13%	20.40%	24.99%	23.13%	23.96%	-
YoY %	-8.80%	-17.47%	106.52%	-18.37%	8.04%	-3.46%	-	-
Horiz. %	132.35%	145.12%	175.83%	85.14%	104.30%	96.54%	100.00%	-
ROE	23.80%	27.02%	31.91%	15.87%	18.46%	18.05%	17.16%	-
YoY %	-11.92%	-15.32%	101.07%	-14.03%	2.27%	5.19%	-	-
Horiz. %	138.69%	157.46%	185.96%	92.48%	107.58%	105.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	415.35	411.00	397.49	386.23	386.94	379.92	359.33	10.09%
YoY %	1.06%	3.40%	2.92%	-0.18%	1.85%	5.73%	-	-
Horiz. %	115.59%	114.38%	110.62%	107.49%	107.68%	105.73%	100.00%	-
EPS	131.70	142.89	167.48	78.80	96.69	87.87	86.10	32.58%
YoY %	-7.83%	-14.68%	112.54%	-18.50%	10.04%	2.06%	-	-
Horiz. %	152.96%	165.96%	194.52%	91.52%	112.30%	102.06%	100.00%	-
DPS	80.00	33.33	50.00	0.00	70.00	26.67	40.00	58.40%
YoY %	140.02%	-33.34%	0.00%	0.00%	162.47%	-33.32%	-	-
Horiz. %	200.00%	83.32%	125.00%	0.00%	175.00%	66.68%	100.00%	-
NAPS	5.5343	5.2881	5.2484	4.9642	5.237	4.869	5.0173	6.72%
YoY %	4.66%	0.76%	5.72%	-5.21%	7.56%	-2.96%	-	-
Horiz. %	110.30%	105.40%	104.61%	98.94%	104.38%	97.04%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	346.12	342.50	331.24	321.86	322.45	316.60	299.44	10.09%
YoY %	1.06%	3.40%	2.91%	-0.18%	1.85%	5.73%	-	-
Horiz. %	115.59%	114.38%	110.62%	107.49%	107.68%	105.73%	100.00%	-
EPS	109.75	119.07	139.57	65.65	80.57	73.22	71.76	32.57%
YoY %	-7.83%	-14.69%	112.60%	-18.52%	10.04%	2.03%	-	-
Horiz. %	152.94%	165.93%	194.50%	91.49%	112.28%	102.03%	100.00%	-
DPS	66.67	27.78	41.67	0.00	58.33	22.22	33.33	58.42%
YoY %	139.99%	-33.33%	0.00%	0.00%	162.51%	-33.33%	-	-
Horiz. %	200.03%	83.35%	125.02%	0.00%	175.01%	66.67%	100.00%	-
NAPS	4.6119	4.4068	4.3737	4.1368	4.3642	4.0575	4.1811	6.72%
YoY %	4.65%	0.76%	5.73%	-5.21%	7.56%	-2.96%	-	-
Horiz. %	110.30%	105.40%	104.61%	98.94%	104.38%	97.04%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	16.38	16.58	15.86	15.36	16.08	13.78	13.88	-
P/RPS	3.94	4.03	3.99	3.98	4.16	3.63	3.86	1.37%
YoY %	-2.23%	1.00%	0.25%	-4.33%	14.60%	-5.96%	-	-
Horiz. %	102.07%	104.40%	103.37%	103.11%	107.77%	94.04%	100.00%	-
P/EPS	12.44	11.60	9.47	19.50	16.63	15.68	16.12	-15.80%
YoY %	7.24%	22.49%	-51.44%	17.26%	6.06%	-2.73%	-	-
Horiz. %	77.17%	71.96%	58.75%	120.97%	103.16%	97.27%	100.00%	-
EY	8.04	8.62	10.56	5.13	6.01	6.38	6.20	18.82%
YoY %	-6.73%	-18.37%	105.85%	-14.64%	-5.80%	2.90%	-	-
Horiz. %	129.68%	139.03%	170.32%	82.74%	96.94%	102.90%	100.00%	-
DY	4.88	2.01	3.15	0.00	4.35	1.94	2.88	41.90%
YoY %	142.79%	-36.19%	0.00%	0.00%	124.23%	-32.64%	-	-
Horiz. %	169.44%	69.79%	109.38%	0.00%	151.04%	67.36%	100.00%	-
P/NAPS	2.96	3.14	3.02	3.09	3.07	2.83	2.77	4.50%
YoY %	-5.73%	3.97%	-2.27%	0.65%	8.48%	2.17%	-	-
Horiz. %	106.86%	113.36%	109.03%	111.55%	110.83%	102.17%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	06/02/17	06/10/16	11/07/16	07/04/16	27/01/16	08/10/15	08/07/15	-
Price	17.34	16.50	16.14	15.58	15.70	14.44	14.18	-
P/RPS	4.17	4.01	4.06	4.03	4.06	3.80	3.95	3.66%
YoY %	3.99%	-1.23%	0.74%	-0.74%	6.84%	-3.80%	-	-
Horiz. %	105.57%	101.52%	102.78%	102.03%	102.78%	96.20%	100.00%	-
P/EPS	13.17	11.55	9.64	19.78	16.24	16.43	16.47	-13.79%
YoY %	14.03%	19.81%	-51.26%	21.80%	-1.16%	-0.24%	-	-
Horiz. %	79.96%	70.13%	58.53%	120.10%	98.60%	99.76%	100.00%	-
EY	7.60	8.66	10.38	5.06	6.16	6.08	6.07	16.08%
YoY %	-12.24%	-16.57%	105.14%	-17.86%	1.32%	0.16%	-	-
Horiz. %	125.21%	142.67%	171.00%	83.36%	101.48%	100.16%	100.00%	-
DY	4.61	2.02	3.10	0.00	4.46	1.85	2.82	38.56%
YoY %	128.22%	-34.84%	0.00%	0.00%	141.08%	-34.40%	-	-
Horiz. %	163.48%	71.63%	109.93%	0.00%	158.16%	65.60%	100.00%	-
P/NAPS	3.13	3.12	3.08	3.14	3.00	2.97	2.83	6.91%
YoY %	0.32%	1.30%	-1.91%	4.67%	1.01%	4.95%	-	-
Horiz. %	110.60%	110.25%	108.83%	110.95%	106.01%	104.95%	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

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