[LPI] QoQ TTM Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	1,051,732	1,039,326	1,006,720	986,798	935,658	903,009	854,431	14.84%
YoY %	1.19%	3.24%	2.02%	5.47%	3.62%	5.69%	-	-
Horiz. %	123.09%	121.64%	117.82%	115.49%	109.51%	105.69%	100.00%	-
PBT	227,306	214,036	203,413	200,299	187,739	200,053	197,189	9.92%
YoY %	6.20%	5.22%	1.55%	6.69%	-6.16%	1.45%	-	-
Horiz. %	115.27%	108.54%	103.16%	101.58%	95.21%	101.45%	100.00%	-
Tax	-49,746	-47,111	-44,539	-43,941	-40,394	-45,559	-45,092	6.76%
YoY %	-5.59%	-5.77%	-1.36%	-8.78%	11.34%	-1.04%	-	-
Horiz. %	110.32%	104.48%	98.77%	97.45%	89.58%	101.04%	100.00%	-
NP	177,560	166,925	158,874	156,358	147,345	154,494	152,097	10.86%
YoY %	6.37%	5.07%	1.61%	6.12%	-4.63%	1.58%	-	-
Horiz. %	116.74%	109.75%	104.46%	102.80%	96.88%	101.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,560	166,925	158,874	156,358	147,345	154,494	152,097	10.86%
YoY %	6.37%	5.07%	1.61%	6.12%	-4.63%	1.58%	-	-
Horiz. %	116.74%	109.75%	104.46%	102.80%	96.88%	101.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	22.01%	21.90%	21.94%	21.52%	22.77%	22.87%	-
YoY %	-0.55%	0.50%	-0.18%	1.95%	-5.49%	-0.44%	-	-
Horiz. %	95.71%	96.24%	95.76%	95.93%	94.10%	99.56%	100.00%	-
Total Cost	874,172	872,401	847,846	830,440	788,313	748,515	702,334	15.69%
YoY %	0.20%	2.90%	2.10%	5.34%	5.32%	6.58%	-	-
Horiz. %	124.47%	124.21%	120.72%	118.24%	112.24%	106.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,305,009	1,372,534	1,216,466	1,167,144	1,117,863	1,181,848	1,074,919	13.79%
YoY %	-4.92%	12.83%	4.23%	4.41%	-5.41%	9.95%	-	-
Horiz. %	121.41%	127.69%	113.17%	108.58%	104.00%	109.95%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	143,196	143,196	143,229	143,229	165,259	165,259	154,196	-4.80%
YoY %	0.00%	-0.02%	0.00%	-13.33%	0.00%	7.17%	-	-
Horiz. %	92.87%	92.87%	92.89%	92.89%	107.17%	107.17%	100.00%	-
Div Payout %	80.65%	85.78%	90.15%	91.60%	112.16%	106.97%	101.38%	-
YoY %	-5.98%	-4.85%	-1.58%	-18.33%	4.85%	5.51%	-	-
Horiz. %	79.55%	84.61%	88.92%	90.35%	110.63%	105.51%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	1,305,009	1,372,534	1,216,466	1,167,144	1,117,863	1,181,848	1,074,919	13.79%
YoY %	-4.92%	12.83%	4.23%	4.41%	-5.41%	9.95%	-	-
Horiz. %	121.41%	127.69%	113.17%	108.58%	104.00%	109.95%	100.00%	-
NOSH	220,366	220,292	220,314	220,332	220,272	220,358	220,292	0.02%
YoY %	0.03%	-0.01%	-0.01%	0.03%	-0.04%	0.03%	-	-
Horiz. %	100.03%	100.00%	100.01%	100.02%	99.99%	100.03%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	16.88%	16.06%	15.78%	15.84%	15.75%	17.11%	17.80%	-
YoY %	5.11%	1.77%	-0.38%	0.57%	-7.95%	-3.88%	-	-
Horiz. %	94.83%	90.22%	88.65%	88.99%	88.48%	96.12%	100.00%	-
ROE	13.61%	12.16%	13.06%	13.40%	13.18%	13.07%	14.15%	-
YoY %	11.92%	-6.89%	-2.54%	1.67%	0.84%	-7.63%	-	-
Horiz. %	96.18%	85.94%	92.30%	94.70%	93.14%	92.37%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	477.27	471.79	456.95	447.87	424.77	409.79	387.86	14.81%
YoY %	1.16%	3.25%	2.03%	5.44%	3.66%	5.65%	-	-
Horiz. %	123.05%	121.64%	117.81%	115.47%	109.52%	105.65%	100.00%	-
EPS	80.57	75.77	72.11	70.96	66.89	70.11	69.04	10.83%
YoY %	6.33%	5.08%	1.62%	6.08%	-4.59%	1.55%	-	-
Horiz. %	116.70%	109.75%	104.45%	102.78%	96.89%	101.55%	100.00%	-
DPS	65.00	65.00	65.00	65.00	75.03	75.00	70.00	-4.81%
YoY %	0.00%	0.00%	0.00%	-13.37%	0.04%	7.14%	-	-
Horiz. %	92.86%	92.86%	92.86%	92.86%	107.19%	107.14%	100.00%	-
NAPS	5.922	6.2305	5.5215	5.2972	5.0749	5.3633	4.8795	13.76%
YoY %	-4.95%	12.84%	4.23%	4.38%	-5.38%	9.91%	-	-
Horiz. %	121.36%	127.69%	113.16%	108.56%	104.00%	109.91%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,332
RPS	264.00	260.89	252.70	247.70	234.86	226.67	214.47	14.84%
YoY %	1.19%	3.24%	2.02%	5.47%	3.61%	5.69%	-	-
Horiz. %	123.09%	121.64%	117.83%	115.49%	109.51%	105.69%	100.00%	-
EPS	44.57	41.90	39.88	39.25	36.99	38.78	38.18	10.85%
YoY %	6.37%	5.07%	1.61%	6.11%	-4.62%	1.57%	-	-
Horiz. %	116.74%	109.74%	104.45%	102.80%	96.88%	101.57%	100.00%	-
DPS	35.94	35.94	35.95	35.95	41.48	41.48	38.71	-4.82%
YoY %	0.00%	-0.03%	0.00%	-13.33%	0.00%	7.16%	-	-
Horiz. %	92.84%	92.84%	92.87%	92.87%	107.16%	107.16%	100.00%	-
NAPS	3.2758	3.4453	3.0535	2.9297	2.806	2.9666	2.6982	13.79%
YoY %	-4.92%	12.83%	4.23%	4.41%	-5.41%	9.95%	-	-
Horiz. %	121.41%	127.69%	113.17%	108.58%	104.00%	109.95%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	13.60	14.54	13.30	13.42	13.96	13.52	11.86	-
P/RPS	2.85	3.08	2.91	3.00	3.29	3.30	3.06	-4.62%
YoY %	-7.47%	5.84%	-3.00%	-8.81%	-0.30%	7.84%	-	-
Horiz. %	93.14%	100.65%	95.10%	98.04%	107.52%	107.84%	100.00%	-
P/EPS	16.88	19.19	18.44	18.91	20.87	19.28	17.18	-1.16%
YoY %	-12.04%	4.07%	-2.49%	-9.39%	8.25%	12.22%	-	-
Horiz. %	98.25%	111.70%	107.33%	110.07%	121.48%	112.22%	100.00%	-
EY	5.92	5.21	5.42	5.29	4.79	5.19	5.82	1.14%
YoY %	13.63%	-3.87%	2.46%	10.44%	-7.71%	-10.82%	-	-
Horiz. %	101.72%	89.52%	93.13%	90.89%	82.30%	89.18%	100.00%	-
DY	4.78	4.47	4.89	4.84	5.37	5.55	5.90	-13.08%
YoY %	6.94%	-8.59%	1.03%	-9.87%	-3.24%	-5.93%	-	-
Horiz. %	81.02%	75.76%	82.88%	82.03%	91.02%	94.07%	100.00%	-
P/NAPS	2.30	2.33	2.41	2.53	2.75	2.52	2.43	-3.59%
YoY %	-1.29%	-3.32%	-4.74%	-8.00%	9.13%	3.70%	-	-
Horiz. %	94.65%	95.88%	99.18%	104.12%	113.17%	103.70%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	08/04/13	08/01/13	09/10/12	09/07/12	09/04/12	09/01/12	06/10/11	-
Price	13.54	14.72	13.50	13.72	13.98	13.84	11.78	-
P/RPS	2.84	3.12	2.95	3.06	3.29	3.38	3.04	-4.43%
YoY %	-8.97%	5.76%	-3.59%	-6.99%	-2.66%	11.18%	-	-
Horiz. %	93.42%	102.63%	97.04%	100.66%	108.22%	111.18%	100.00%	-
P/EPS	16.80	19.43	18.72	19.33	20.90	19.74	17.06	-1.01%
YoY %	-13.54%	3.79%	-3.16%	-7.51%	5.88%	15.71%	-	-
Horiz. %	98.48%	113.89%	109.73%	113.31%	122.51%	115.71%	100.00%	-
EY	5.95	5.15	5.34	5.17	4.78	5.07	5.86	1.02%
YoY %	15.53%	-3.56%	3.29%	8.16%	-5.72%	-13.48%	-	-
Horiz. %	101.54%	87.88%	91.13%	88.23%	81.57%	86.52%	100.00%	-
DY	4.80	4.42	4.81	4.74	5.37	5.42	5.94	-13.23%
YoY %	8.60%	-8.11%	1.48%	-11.73%	-0.92%	-8.75%	-	-
Horiz. %	80.81%	74.41%	80.98%	79.80%	90.40%	91.25%	100.00%	-
P/NAPS	2.29	2.36	2.44	2.59	2.75	2.58	2.41	-3.34%
YoY %	-2.97%	-3.28%	-5.79%	-5.82%	6.59%	7.05%	-	-
Horiz. %	95.02%	97.93%	101.24%	107.47%	114.11%	107.05%	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