[LPI] QoQ TTM Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	935,658	903,009	854,431	834,998	772,423	751,962	740,210	16.89%
YoY %	3.62%	5.69%	2.33%	8.10%	2.72%	1.59%	-	-
Horiz. %	126.40%	121.99%	115.43%	112.81%	104.35%	101.59%	100.00%	-
PBT	187,739	200,053	197,189	188,686	182,611	181,307	178,692	3.34%
YoY %	-6.16%	1.45%	4.51%	3.33%	0.72%	1.46%	-	-
Horiz. %	105.06%	111.95%	110.35%	105.59%	102.19%	101.46%	100.00%	-
Tax	-40,394	-45,559	-45,092	-45,500	-44,399	-43,399	-42,750	-3.70%
YoY %	11.34%	-1.04%	0.90%	-2.48%	-2.30%	-1.52%	-	-
Horiz. %	94.49%	106.57%	105.48%	106.43%	103.86%	101.52%	100.00%	-
NP	147,345	154,494	152,097	143,186	138,212	137,908	135,942	5.51%
YoY %	-4.63%	1.58%	6.22%	3.60%	0.22%	1.45%	-	-
Horiz. %	108.39%	113.65%	111.88%	105.33%	101.67%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,345	154,494	152,097	143,186	138,212	137,908	135,942	5.51%
YoY %	-4.63%	1.58%	6.22%	3.60%	0.22%	1.45%	-	-
Horiz. %	108.39%	113.65%	111.88%	105.33%	101.67%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.52%	22.77%	22.87%	24.11%	24.31%	23.94%	23.92%	-
YoY %	-5.49%	-0.44%	-5.14%	-0.82%	1.55%	0.08%	-	-
Horiz. %	89.97%	95.19%	95.61%	100.79%	101.63%	100.08%	100.00%	-
Total Cost	788,313	748,515	702,334	691,812	634,211	614,054	604,268	19.37%
YoY %	5.32%	6.58%	1.52%	9.08%	3.28%	1.62%	-	-
Horiz. %	130.46%	123.87%	116.23%	114.49%	104.96%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,117,863	1,181,848	1,074,919	2,075,734	1,104,342	1,160,178	1,069,648	2.98%
YoY %	-5.41%	9.95%	-48.21%	87.96%	-4.81%	8.46%	-	-
Horiz. %	104.51%	110.49%	100.49%	194.06%	103.24%	108.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	165,259	165,259	154,196	154,196	112,881	112,881	70,559	76.27%
YoY %	0.00%	7.17%	0.00%	36.60%	0.00%	59.98%	-	-
Horiz. %	234.21%	234.21%	218.53%	218.53%	159.98%	159.98%	100.00%	-
Div Payout %	112.16%	106.97%	101.38%	107.69%	81.67%	81.85%	51.90%	-
YoY %	4.85%	5.51%	-5.86%	31.86%	-0.22%	57.71%	-	-
Horiz. %	216.11%	206.11%	195.34%	207.50%	157.36%	157.71%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	1,117,863	1,181,848	1,074,919	2,075,734	1,104,342	1,160,178	1,069,648	2.98%
YoY %	-5.41%	9.95%	-48.21%	87.96%	-4.81%	8.46%	-	-
Horiz. %	104.51%	110.49%	100.49%	194.06%	103.24%	108.46%	100.00%	-
NOSH	220,272	220,358	220,292	398,383	220,216	220,256	214,866	1.66%
YoY %	-0.04%	0.03%	-44.70%	80.91%	-0.02%	2.51%	-	-
Horiz. %	102.52%	102.56%	102.53%	185.41%	102.49%	102.51%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	15.75%	17.11%	17.80%	17.15%	17.89%	18.34%	18.37%	-
YoY %	-7.95%	-3.88%	3.79%	-4.14%	-2.45%	-0.16%	-	-
Horiz. %	85.74%	93.14%	96.90%	93.36%	97.39%	99.84%	100.00%	-
ROE	13.18%	13.07%	14.15%	6.90%	12.52%	11.89%	12.71%	-
YoY %	0.84%	-7.63%	105.07%	-44.89%	5.30%	-6.45%	-	-
Horiz. %	103.70%	102.83%	111.33%	54.29%	98.51%	93.55%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	424.77	409.79	387.86	209.60	350.76	341.40	344.50	14.97%
YoY %	3.66%	5.65%	85.05%	-40.24%	2.74%	-0.90%	-	-
Horiz. %	123.30%	118.95%	112.59%	60.84%	101.82%	99.10%	100.00%	-
EPS	66.89	70.11	69.04	35.94	62.76	62.61	63.27	3.77%
YoY %	-4.59%	1.55%	92.10%	-42.73%	0.24%	-1.04%	-	-
Horiz. %	105.72%	110.81%	109.12%	56.80%	99.19%	98.96%	100.00%	-
DPS	75.03	75.00	70.00	38.71	51.26	51.25	32.84	73.38%
YoY %	0.04%	7.14%	80.83%	-24.48%	0.02%	56.06%	-	-
Horiz. %	228.47%	228.38%	213.15%	117.87%	156.09%	156.06%	100.00%	-
NAPS	5.0749	5.3633	4.8795	5.2104	5.0148	5.2674	4.9782	1.28%
YoY %	-5.38%	9.91%	-6.35%	3.90%	-4.80%	5.81%	-	-
Horiz. %	101.94%	107.74%	98.02%	104.66%	100.74%	105.81%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	234.86	226.67	214.47	209.60	193.89	188.75	185.80	16.89%
YoY %	3.61%	5.69%	2.32%	8.10%	2.72%	1.59%	-	-
Horiz. %	126.40%	122.00%	115.43%	112.81%	104.35%	101.59%	100.00%	-
EPS	36.99	38.78	38.18	35.94	34.69	34.62	34.12	5.52%
YoY %	-4.62%	1.57%	6.23%	3.60%	0.20%	1.47%	-	-
Horiz. %	108.41%	113.66%	111.90%	105.33%	101.67%	101.47%	100.00%	-
DPS	41.48	41.48	38.71	38.71	28.33	28.33	17.71	76.27%
YoY %	0.00%	7.16%	0.00%	36.64%	0.00%	59.97%	-	-
Horiz. %	234.22%	234.22%	218.58%	218.58%	159.97%	159.97%	100.00%	-
NAPS	2.806	2.9666	2.6982	5.2104	2.7721	2.9122	2.685	2.97%
YoY %	-5.41%	9.95%	-48.22%	87.96%	-4.81%	8.46%	-	-
Horiz. %	104.51%	110.49%	100.49%	194.06%	103.24%	108.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	13.96	13.52	11.86	13.78	13.72	13.18	11.74	-
P/RPS	3.29	3.30	3.06	6.57	3.91	3.86	3.41	-2.35%
YoY %	-0.30%	7.84%	-53.42%	68.03%	1.30%	13.20%	-	-
Horiz. %	96.48%	96.77%	89.74%	192.67%	114.66%	113.20%	100.00%	-
P/EPS	20.87	19.28	17.18	38.34	21.86	21.05	18.56	8.12%
YoY %	8.25%	12.22%	-55.19%	75.39%	3.85%	13.42%	-	-
Horiz. %	112.45%	103.88%	92.56%	206.57%	117.78%	113.42%	100.00%	-
EY	4.79	5.19	5.82	2.61	4.57	4.75	5.39	-7.55%
YoY %	-7.71%	-10.82%	122.99%	-42.89%	-3.79%	-11.87%	-	-
Horiz. %	88.87%	96.29%	107.98%	48.42%	84.79%	88.13%	100.00%	-
DY	5.37	5.55	5.90	2.81	3.74	3.89	2.80	54.30%
YoY %	-3.24%	-5.93%	109.96%	-24.87%	-3.86%	38.93%	-	-
Horiz. %	191.79%	198.21%	210.71%	100.36%	133.57%	138.93%	100.00%	-
P/NAPS	2.75	2.52	2.43	2.64	2.74	2.50	2.36	10.72%
YoY %	9.13%	3.70%	-7.95%	-3.65%	9.60%	5.93%	-	-
Horiz. %	116.53%	106.78%	102.97%	111.86%	116.10%	105.93%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	09/04/12	09/01/12	06/10/11	07/07/11	07/04/11	11/01/11	07/10/10	-
Price	13.98	13.84	11.78	13.80	13.76	13.90	11.76	-
P/RPS	3.29	3.38	3.04	6.58	3.92	4.07	3.41	-2.35%
YoY %	-2.66%	11.18%	-53.80%	67.86%	-3.69%	19.35%	-	-
Horiz. %	96.48%	99.12%	89.15%	192.96%	114.96%	119.35%	100.00%	-
P/EPS	20.90	19.74	17.06	38.40	21.92	22.20	18.59	8.11%
YoY %	5.88%	15.71%	-55.57%	75.18%	-1.26%	19.42%	-	-
Horiz. %	112.43%	106.19%	91.77%	206.56%	117.91%	119.42%	100.00%	-
EY	4.78	5.07	5.86	2.60	4.56	4.50	5.38	-7.57%
YoY %	-5.72%	-13.48%	125.38%	-42.98%	1.33%	-16.36%	-	-
Horiz. %	88.85%	94.24%	108.92%	48.33%	84.76%	83.64%	100.00%	-
DY	5.37	5.42	5.94	2.80	3.73	3.69	2.79	54.67%
YoY %	-0.92%	-8.75%	112.14%	-24.93%	1.08%	32.26%	-	-
Horiz. %	192.47%	194.27%	212.90%	100.36%	133.69%	132.26%	100.00%	-
P/NAPS	2.75	2.58	2.41	2.65	2.74	2.64	2.36	10.72%
YoY %	6.59%	7.05%	-9.06%	-3.28%	3.79%	11.86%	-	-
Horiz. %	116.53%	109.32%	102.12%	112.29%	116.10%	111.86%	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