[LPI] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	744,721	762,761	701,008	686,111	664,073	638,728	625,745	12.31%
YoY %	-2.37%	8.81%	2.17%	3.32%	3.97%	2.07%	-	-
Horiz. %	119.01%	121.90%	112.03%	109.65%	106.13%	102.07%	100.00%	-
PBT	167,929	161,335	159,332	152,127	146,441	141,564	131,924	17.47%
YoY %	4.09%	1.26%	4.74%	3.88%	3.45%	7.31%	-	-
Horiz. %	127.29%	122.29%	120.78%	115.31%	111.00%	107.31%	100.00%	-
Tax	-38,997	-35,247	-35,525	-34,981	-34,131	-37,317	-35,157	7.16%
YoY %	-10.64%	0.78%	-1.56%	-2.49%	8.54%	-6.14%	-	-
Horiz. %	110.92%	100.26%	101.05%	99.50%	97.08%	106.14%	100.00%	-
NP	128,932	126,088	123,807	117,146	112,310	104,247	96,767	21.10%
YoY %	2.26%	1.84%	5.69%	4.31%	7.73%	7.73%	-	-
Horiz. %	133.24%	130.30%	127.94%	121.06%	116.06%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,932	126,088	123,807	117,146	112,310	104,247	96,767	21.10%
YoY %	2.26%	1.84%	5.69%	4.31%	7.73%	7.73%	-	-
Horiz. %	133.24%	130.30%	127.94%	121.06%	116.06%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	21.85%	22.30%	22.99%	23.31%	26.36%	26.65%	-
YoY %	6.27%	-2.02%	-3.00%	-1.37%	-11.57%	-1.09%	-	-
Horiz. %	87.13%	81.99%	83.68%	86.27%	87.47%	98.91%	100.00%	-
Total Cost	615,789	636,673	577,201	568,965	551,763	534,481	528,978	10.67%
YoY %	-3.28%	10.30%	1.45%	3.12%	3.23%	1.04%	-	-
Horiz. %	116.41%	120.36%	109.12%	107.56%	104.31%	101.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,905	826,086	803,787	741,138	647,139	363,664	330,950	84.08%
YoY %	-0.02%	2.77%	8.45%	14.53%	77.95%	9.88%	-	-
Horiz. %	249.56%	249.61%	242.87%	223.94%	195.54%	109.88%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	92,930	92,930	111,839	111,839	116,992	116,992	151,437	-27.80%
YoY %	0.00%	-16.91%	0.00%	-4.40%	0.00%	-22.75%	-	-
Horiz. %	61.37%	61.37%	73.85%	73.85%	77.25%	77.25%	100.00%	-
Div Payout %	72.08%	73.70%	90.33%	95.47%	104.17%	112.23%	156.50%	-
YoY %	-2.20%	-18.41%	-5.38%	-8.35%	-7.18%	-28.29%	-	-
Horiz. %	46.06%	47.09%	57.72%	61.00%	66.56%	71.71%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	825,905	826,086	803,787	741,138	647,139	363,664	330,950	84.08%
YoY %	-0.02%	2.77%	8.45%	14.53%	77.95%	9.88%	-	-
Horiz. %	249.56%	249.61%	242.87%	223.94%	195.54%	109.88%	100.00%	-
NOSH	137,650	137,681	137,644	137,663	137,671	137,642	137,649	0.00%
YoY %	-0.02%	0.03%	-0.01%	-0.01%	0.02%	-0.01%	-	-
Horiz. %	100.00%	100.02%	100.00%	100.01%	100.02%	99.99%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	17.31%	16.53%	17.66%	17.07%	16.91%	16.32%	15.46%	-
YoY %	4.72%	-6.40%	3.46%	0.95%	3.62%	5.56%	-	-
Horiz. %	111.97%	106.92%	114.23%	110.41%	109.38%	105.56%	100.00%	-
ROE	15.61%	15.26%	15.40%	15.81%	17.35%	28.67%	29.24%	-
YoY %	2.29%	-0.91%	-2.59%	-8.88%	-39.48%	-1.95%	-	-
Horiz. %	53.39%	52.19%	52.67%	54.07%	59.34%	98.05%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	541.02	554.01	509.29	498.40	482.36	464.05	454.59	12.31%
YoY %	-2.34%	8.78%	2.18%	3.33%	3.95%	2.08%	-	-
Horiz. %	119.01%	121.87%	112.03%	109.64%	106.11%	102.08%	100.00%	-
EPS	93.67	91.58	89.95	85.10	81.58	75.74	70.30	21.10%
YoY %	2.28%	1.81%	5.70%	4.31%	7.71%	7.74%	-	-
Horiz. %	133.24%	130.27%	127.95%	121.05%	116.05%	107.74%	100.00%	-
DPS	67.50	67.50	81.25	81.25	85.00	85.00	110.00	-27.80%
YoY %	0.00%	-16.92%	0.00%	-4.41%	0.00%	-22.73%	-	-
Horiz. %	61.36%	61.36%	73.86%	73.86%	77.27%	77.27%	100.00%	-
NAPS	6.00	6.00	5.8396	5.3837	4.7006	2.6421	2.4043	84.08%
YoY %	0.00%	2.75%	8.47%	14.53%	77.91%	9.89%	-	-
Horiz. %	249.55%	249.55%	242.88%	223.92%	195.51%	109.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,663
RPS	186.94	191.46	175.96	172.22	166.69	160.33	157.07	12.31%
YoY %	-2.36%	8.81%	2.17%	3.32%	3.97%	2.08%	-	-
Horiz. %	119.02%	121.89%	112.03%	109.65%	106.12%	102.08%	100.00%	-
EPS	32.36	31.65	31.08	29.41	28.19	26.17	24.29	21.09%
YoY %	2.24%	1.83%	5.68%	4.33%	7.72%	7.74%	-	-
Horiz. %	133.22%	130.30%	127.95%	121.08%	116.06%	107.74%	100.00%	-
DPS	23.33	23.33	28.07	28.07	29.37	29.37	38.01	-27.79%
YoY %	0.00%	-16.89%	0.00%	-4.43%	0.00%	-22.73%	-	-
Horiz. %	61.38%	61.38%	73.85%	73.85%	77.27%	77.27%	100.00%	-
NAPS	2.0731	2.0736	2.0176	1.8604	1.6244	0.9129	0.8307	84.08%
YoY %	-0.02%	2.78%	8.45%	14.53%	77.94%	9.90%	-	-
Horiz. %	249.56%	249.62%	242.88%	223.96%	195.55%	109.90%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	13.72	13.70	12.40	11.20	9.00	9.45	10.40	-
P/RPS	2.54	2.47	2.43	2.25	1.87	2.04	2.29	7.15%
YoY %	2.83%	1.65%	8.00%	20.32%	-8.33%	-10.92%	-	-
Horiz. %	110.92%	107.86%	106.11%	98.25%	81.66%	89.08%	100.00%	-
P/EPS	14.65	14.96	13.79	13.16	11.03	12.48	14.79	-0.63%
YoY %	-2.07%	8.48%	4.79%	19.31%	-11.62%	-15.62%	-	-
Horiz. %	99.05%	101.15%	93.24%	88.98%	74.58%	84.38%	100.00%	-
EY	6.83	6.68	7.25	7.60	9.06	8.01	6.76	0.68%
YoY %	2.25%	-7.86%	-4.61%	-16.11%	13.11%	18.49%	-	-
Horiz. %	101.04%	98.82%	107.25%	112.43%	134.02%	118.49%	100.00%	-
DY	4.92	4.93	6.55	7.25	9.44	8.99	10.58	-40.00%
YoY %	-0.20%	-24.73%	-9.66%	-23.20%	5.01%	-15.03%	-	-
Horiz. %	46.50%	46.60%	61.91%	68.53%	89.22%	84.97%	100.00%	-
P/NAPS	2.29	2.28	2.12	2.08	1.91	3.58	4.33	-34.62%
YoY %	0.44%	7.55%	1.92%	8.90%	-46.65%	-17.32%	-	-
Horiz. %	52.89%	52.66%	48.96%	48.04%	44.11%	82.68%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	08/04/10	07/01/10	08/10/09	06/07/09	08/04/09	08/01/09	09/10/08	-
Price	13.80	14.14	12.22	11.50	9.10	9.80	10.10	-
P/RPS	2.55	2.55	2.40	2.31	1.89	2.11	2.22	9.68%
YoY %	0.00%	6.25%	3.90%	22.22%	-10.43%	-4.95%	-	-
Horiz. %	114.86%	114.86%	108.11%	104.05%	85.14%	95.05%	100.00%	-
P/EPS	14.73	15.44	13.59	13.51	11.15	12.94	14.37	1.66%
YoY %	-4.60%	13.61%	0.59%	21.17%	-13.83%	-9.95%	-	-
Horiz. %	102.51%	107.45%	94.57%	94.02%	77.59%	90.05%	100.00%	-
EY	6.79	6.48	7.36	7.40	8.96	7.73	6.96	-1.63%
YoY %	4.78%	-11.96%	-0.54%	-17.41%	15.91%	11.06%	-	-
Horiz. %	97.56%	93.10%	105.75%	106.32%	128.74%	111.06%	100.00%	-
DY	4.89	4.77	6.65	7.07	9.34	8.67	10.89	-41.38%
YoY %	2.52%	-28.27%	-5.94%	-24.30%	7.73%	-20.39%	-	-
Horiz. %	44.90%	43.80%	61.07%	64.92%	85.77%	79.61%	100.00%	-
P/NAPS	2.30	2.36	2.09	2.14	1.94	3.71	4.20	-33.08%
YoY %	-2.54%	12.92%	-2.34%	10.31%	-47.71%	-11.67%	-	-
Horiz. %	54.76%	56.19%	49.76%	50.95%	46.19%	88.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos