[LPI] QoQ TTM Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	1,138,353	1,119,022	1,096,302	1,069,101	1,051,732	1,039,326	1,006,720	8.54%
YoY %	1.73%	2.07%	2.54%	1.65%	1.19%	3.24%	-	-
Horiz. %	113.08%	111.16%	108.90%	106.20%	104.47%	103.24%	100.00%	-
PBT	268,384	256,801	248,114	235,282	227,306	214,036	203,413	20.31%
YoY %	4.51%	3.50%	5.45%	3.51%	6.20%	5.22%	-	-
Horiz. %	131.94%	126.25%	121.98%	115.67%	111.75%	105.22%	100.00%	-
Tax	-58,475	-55,361	-51,681	-51,574	-49,746	-47,111	-44,539	19.92%
YoY %	-5.62%	-7.12%	-0.21%	-3.67%	-5.59%	-5.77%	-	-
Horiz. %	131.29%	124.30%	116.04%	115.80%	111.69%	105.77%	100.00%	-
NP	209,909	201,440	196,433	183,708	177,560	166,925	158,874	20.42%
YoY %	4.20%	2.55%	6.93%	3.46%	6.37%	5.07%	-	-
Horiz. %	132.12%	126.79%	123.64%	115.63%	111.76%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,909	201,440	196,433	183,708	177,560	166,925	158,874	20.42%
YoY %	4.20%	2.55%	6.93%	3.46%	6.37%	5.07%	-	-
Horiz. %	132.12%	126.79%	123.64%	115.63%	111.76%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.79%	21.56%	20.83%	21.92%	21.89%	22.01%	21.90%	-
YoY %	1.07%	3.50%	-4.97%	0.14%	-0.55%	0.50%	-	-
Horiz. %	99.50%	98.45%	95.11%	100.09%	99.95%	100.50%	100.00%	-
Total Cost	928,444	917,582	899,869	885,393	874,172	872,401	847,846	6.24%
YoY %	1.18%	1.97%	1.63%	1.28%	0.20%	2.90%	-	-
Horiz. %	109.51%	108.23%	106.14%	104.43%	103.11%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,525,889	1,605,939	1,457,533	1,391,487	1,305,009	1,372,534	1,216,466	16.32%
YoY %	-4.98%	10.18%	4.75%	6.63%	-4.92%	12.83%	-	-
Horiz. %	125.44%	132.02%	119.82%	114.39%	107.28%	112.83%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	154,178	154,178	149,806	149,806	143,196	143,196	143,229	5.03%
YoY %	0.00%	2.92%	0.00%	4.62%	0.00%	-0.02%	-	-
Horiz. %	107.64%	107.64%	104.59%	104.59%	99.98%	99.98%	100.00%	-
Div Payout %	73.45%	76.54%	76.26%	81.55%	80.65%	85.78%	90.15%	-
YoY %	-4.04%	0.37%	-6.49%	1.12%	-5.98%	-4.85%	-	-
Horiz. %	81.48%	84.90%	84.59%	90.46%	89.46%	95.15%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	1,525,889	1,605,939	1,457,533	1,391,487	1,305,009	1,372,534	1,216,466	16.32%
YoY %	-4.98%	10.18%	4.75%	6.63%	-4.92%	12.83%	-	-
Horiz. %	125.44%	132.02%	119.82%	114.39%	107.28%	112.83%	100.00%	-
NOSH	220,300	220,226	220,281	220,335	220,366	220,292	220,314	-0.00%
YoY %	0.03%	-0.02%	-0.02%	-0.01%	0.03%	-0.01%	-	-
Horiz. %	99.99%	99.96%	99.99%	100.01%	100.02%	99.99%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	18.44%	18.00%	17.92%	17.18%	16.88%	16.06%	15.78%	-
YoY %	2.44%	0.45%	4.31%	1.78%	5.11%	1.77%	-	-
Horiz. %	116.86%	114.07%	113.56%	108.87%	106.97%	101.77%	100.00%	-
ROE	13.76%	12.54%	13.48%	13.20%	13.61%	12.16%	13.06%	-
YoY %	9.73%	-6.97%	2.12%	-3.01%	11.92%	-6.89%	-	-
Horiz. %	105.36%	96.02%	103.22%	101.07%	104.21%	93.11%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	516.73	508.12	497.68	485.21	477.27	471.79	456.95	8.54%
YoY %	1.69%	2.10%	2.57%	1.66%	1.16%	3.25%	-	-
Horiz. %	113.08%	111.20%	108.91%	106.18%	104.45%	103.25%	100.00%	-
EPS	95.28	91.47	89.17	83.38	80.57	75.77	72.11	20.43%
YoY %	4.17%	2.58%	6.94%	3.49%	6.33%	5.08%	-	-
Horiz. %	132.13%	126.85%	123.66%	115.63%	111.73%	105.08%	100.00%	-
DPS	70.00	70.00	68.00	68.00	65.00	65.00	65.00	5.06%
YoY %	0.00%	2.94%	0.00%	4.62%	0.00%	0.00%	-	-
Horiz. %	107.69%	107.69%	104.62%	104.62%	100.00%	100.00%	100.00%	-
NAPS	6.9264	7.2922	6.6167	6.3153	5.922	6.2305	5.5215	16.33%
YoY %	-5.02%	10.21%	4.77%	6.64%	-4.95%	12.84%	-	-
Horiz. %	125.44%	132.07%	119.84%	114.38%	107.25%	112.84%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 220,335
RPS	285.74	280.89	275.19	268.36	264.00	260.89	252.70	8.54%
YoY %	1.73%	2.07%	2.55%	1.65%	1.19%	3.24%	-	-
Horiz. %	113.07%	111.16%	108.90%	106.20%	104.47%	103.24%	100.00%	-
EPS	52.69	50.56	49.31	46.11	44.57	41.90	39.88	20.42%
YoY %	4.21%	2.53%	6.94%	3.46%	6.37%	5.07%	-	-
Horiz. %	132.12%	126.78%	123.65%	115.62%	111.76%	105.07%	100.00%	-
DPS	38.70	38.70	37.60	37.60	35.94	35.94	35.95	5.04%
YoY %	0.00%	2.93%	0.00%	4.62%	0.00%	-0.03%	-	-
Horiz. %	107.65%	107.65%	104.59%	104.59%	99.97%	99.97%	100.00%	-
NAPS	3.8302	4.0311	3.6586	3.4928	3.2758	3.4453	3.0535	16.32%
YoY %	-4.98%	10.18%	4.75%	6.62%	-4.92%	12.83%	-	-
Horiz. %	125.44%	132.02%	119.82%	114.39%	107.28%	112.83%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	16.60	17.44	15.30	15.20	13.60	14.54	13.30	-
P/RPS	3.21	3.43	3.07	3.13	2.85	3.08	2.91	6.76%
YoY %	-6.41%	11.73%	-1.92%	9.82%	-7.47%	5.84%	-	-
Horiz. %	110.31%	117.87%	105.50%	107.56%	97.94%	105.84%	100.00%	-
P/EPS	17.42	19.07	17.16	18.23	16.88	19.19	18.44	-3.72%
YoY %	-8.65%	11.13%	-5.87%	8.00%	-12.04%	4.07%	-	-
Horiz. %	94.47%	103.42%	93.06%	98.86%	91.54%	104.07%	100.00%	-
EY	5.74	5.24	5.83	5.49	5.92	5.21	5.42	3.90%
YoY %	9.54%	-10.12%	6.19%	-7.26%	13.63%	-3.87%	-	-
Horiz. %	105.90%	96.68%	107.56%	101.29%	109.23%	96.13%	100.00%	-
DY	4.22	4.01	4.44	4.47	4.78	4.47	4.89	-9.36%
YoY %	5.24%	-9.68%	-0.67%	-6.49%	6.94%	-8.59%	-	-
Horiz. %	86.30%	82.00%	90.80%	91.41%	97.75%	91.41%	100.00%	-
P/NAPS	2.40	2.39	2.31	2.41	2.30	2.33	2.41	-0.27%
YoY %	0.42%	3.46%	-4.15%	4.78%	-1.29%	-3.32%	-	-
Horiz. %	99.59%	99.17%	95.85%	100.00%	95.44%	96.68%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	08/04/14	08/01/14	08/10/13	08/07/13	08/04/13	08/01/13	09/10/12	-
Price	16.60	17.84	15.44	15.64	13.54	14.72	13.50	-
P/RPS	3.21	3.51	3.10	3.22	2.84	3.12	2.95	5.79%
YoY %	-8.55%	13.23%	-3.73%	13.38%	-8.97%	5.76%	-	-
Horiz. %	108.81%	118.98%	105.08%	109.15%	96.27%	105.76%	100.00%	-
P/EPS	17.42	19.50	17.31	18.76	16.80	19.43	18.72	-4.68%
YoY %	-10.67%	12.65%	-7.73%	11.67%	-13.54%	3.79%	-	-
Horiz. %	93.06%	104.17%	92.47%	100.21%	89.74%	103.79%	100.00%	-
EY	5.74	5.13	5.78	5.33	5.95	5.15	5.34	4.93%
YoY %	11.89%	-11.25%	8.44%	-10.42%	15.53%	-3.56%	-	-
Horiz. %	107.49%	96.07%	108.24%	99.81%	111.42%	96.44%	100.00%	-
DY	4.22	3.92	4.40	4.35	4.80	4.42	4.81	-8.36%
YoY %	7.65%	-10.91%	1.15%	-9.38%	8.60%	-8.11%	-	-
Horiz. %	87.73%	81.50%	91.48%	90.44%	99.79%	91.89%	100.00%	-
P/NAPS	2.40	2.45	2.33	2.48	2.29	2.36	2.44	-1.09%
YoY %	-2.04%	5.15%	-6.05%	8.30%	-2.97%	-3.28%	-	-
Horiz. %	98.36%	100.41%	95.49%	101.64%	93.85%	96.72%	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

MQ Market Updates - 14 June 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

324

MPI

MALAYSIAN PACIFIC INDUSTRIES

307

HLIND

HONG LEONG INDUSTRIES BHD

303

JCY

JCY INTERNATIONAL BERHAD

220

DSONIC

DATASONIC GROUP BERHAD

188

PBBANK

PUBLIC BANK BHD

150

GENTING

GENTING BHD

126

YTLPOWR

YTL POWER INTERNATIONAL BHD

125

GENM

GENTING MALAYSIA BERHAD

124

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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