[LPI] QoQ TTM Result on 30-Sep-2014 [#3]

Announcement Date
08-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.79%
YoY- 11.16%
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,196,860 1,183,625 1,169,693 1,165,174 1,147,446 1,138,353 1,119,022 4.59%
PBT 383,299 350,021 341,949 279,959 274,428 268,384 256,801 30.70%
Tax -59,109 -60,389 -58,933 -61,610 -59,917 -58,475 -55,361 4.47%
NP 324,190 289,632 283,016 218,349 214,511 209,909 201,440 37.45%
-
NP to SH 324,190 289,632 283,016 218,349 214,511 209,909 201,440 37.45%
-
Tax Rate 15.42% 17.25% 17.23% 22.01% 21.83% 21.79% 21.56% -
Total Cost 872,670 893,993 886,677 946,825 932,935 928,444 917,582 -3.29%
-
Net Worth 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 1,525,889 1,605,939 2.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 187,865 165,533 165,533 158,582 158,582 154,178 154,178 14.12%
Div Payout % 57.95% 57.15% 58.49% 72.63% 73.93% 73.45% 76.54% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 1,525,889 1,605,939 2.47%
NOSH 331,986 331,986 220,852 220,298 220,322 220,300 220,226 31.57%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 27.09% 24.47% 24.20% 18.74% 18.69% 18.44% 18.00% -
ROE 19.46% 17.84% 17.16% 13.56% 13.40% 13.76% 12.54% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 360.52 356.53 529.63 528.91 520.80 516.73 508.12 -20.49%
EPS 97.65 87.24 128.15 99.12 97.36 95.28 91.47 4.46%
DPS 56.59 49.86 75.00 72.00 72.00 70.00 70.00 -13.25%
NAPS 5.0173 4.8903 7.4681 7.3099 7.2652 6.9264 7.2922 -22.11%
Adjusted Per Share Value based on latest NOSH - 220,298
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 300.43 297.11 293.61 292.48 288.03 285.74 280.89 4.59%
EPS 81.38 72.70 71.04 54.81 53.85 52.69 50.56 37.46%
DPS 47.16 41.55 41.55 39.81 39.81 38.70 38.70 14.12%
NAPS 4.1811 4.0753 4.1401 4.0422 4.018 3.8302 4.0311 2.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 13.88 15.08 18.06 17.58 16.90 16.60 17.44 -
P/RPS 3.85 4.23 3.41 3.32 3.24 3.21 3.43 8.02%
P/EPS 14.21 17.29 14.09 17.74 17.36 17.42 19.07 -17.85%
EY 7.04 5.79 7.10 5.64 5.76 5.74 5.24 21.82%
DY 4.08 3.31 4.15 4.10 4.26 4.22 4.01 1.16%
P/NAPS 2.77 3.08 2.42 2.40 2.33 2.40 2.39 10.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 08/07/15 08/04/15 28/01/15 08/10/14 25/07/14 08/04/14 08/01/14 -
Price 14.18 14.88 18.50 17.48 17.58 16.60 17.84 -
P/RPS 3.93 4.17 3.49 3.30 3.38 3.21 3.51 7.84%
P/EPS 14.52 17.06 14.44 17.64 18.06 17.42 19.50 -17.89%
EY 6.89 5.86 6.93 5.67 5.54 5.74 5.13 21.79%
DY 3.99 3.35 4.05 4.12 4.10 4.22 3.92 1.19%
P/NAPS 2.83 3.04 2.48 2.39 2.42 2.40 2.45 10.11%

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

Post a Comment