[LPI] QoQ TTM Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	1,347,941	1,313,417	1,284,586	1,245,131	1,196,860	1,183,625	1,169,693	9.92%
YoY %	2.63%	2.24%	3.17%	4.03%	1.12%	1.19%	-	-
Horiz. %	115.24%	112.29%	109.82%	106.45%	102.32%	101.19%	100.00%	-
PBT	535,146	404,501	393,066	400,749	383,299	350,021	341,949	34.83%
YoY %	32.30%	2.91%	-1.92%	4.55%	9.51%	2.36%	-	-
Horiz. %	156.50%	118.29%	114.95%	117.20%	112.09%	102.36%	100.00%	-
Tax	-79,088	-75,323	-72,077	-64,912	-59,109	-60,389	-58,933	21.68%
YoY %	-5.00%	-4.50%	-11.04%	-9.82%	2.12%	-2.47%	-	-
Horiz. %	134.20%	127.81%	122.30%	110.15%	100.30%	102.47%	100.00%	-
NP	456,058	329,178	320,989	335,837	324,190	289,632	283,016	37.48%
YoY %	38.54%	2.55%	-4.42%	3.59%	11.93%	2.34%	-	-
Horiz. %	161.14%	116.31%	113.42%	118.66%	114.55%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	456,058	329,178	320,989	335,837	324,190	289,632	283,016	37.48%
YoY %	38.54%	2.55%	-4.42%	3.59%	11.93%	2.34%	-	-
Horiz. %	161.14%	116.31%	113.42%	118.66%	114.55%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.78%	18.62%	18.34%	16.20%	15.42%	17.25%	17.23%	-
YoY %	-20.62%	1.53%	13.21%	5.06%	-10.61%	0.12%	-	-
Horiz. %	85.78%	108.07%	106.44%	94.02%	89.50%	100.12%	100.00%	-
Total Cost	891,883	984,239	963,597	909,294	872,670	893,993	886,677	0.39%
YoY %	-9.38%	2.14%	5.97%	4.20%	-2.39%	0.83%	-	-
Horiz. %	100.59%	111.00%	108.68%	102.55%	98.42%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,742,395	1,648,044	1,738,610	1,616,439	1,665,673	1,623,511	1,649,344	3.73%
YoY %	5.73%	-5.21%	7.56%	-2.96%	2.60%	-1.57%	-	-
Horiz. %	105.64%	99.92%	105.41%	98.00%	100.99%	98.43%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	248,989	232,390	232,390	187,865	187,865	165,533	165,533	31.31%
YoY %	7.14%	0.00%	23.70%	0.00%	13.49%	0.00%	-	-
Horiz. %	150.42%	140.39%	140.39%	113.49%	113.49%	100.00%	100.00%	-
Div Payout %	54.60%	70.60%	72.40%	55.94%	57.95%	57.15%	58.49%	-
YoY %	-22.66%	-2.49%	29.42%	-3.47%	1.40%	-2.29%	-	-
Horiz. %	93.35%	120.70%	123.78%	95.64%	99.08%	97.71%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,742,395	1,648,044	1,738,610	1,616,439	1,665,673	1,623,511	1,649,344	3.73%
YoY %	5.73%	-5.21%	7.56%	-2.96%	2.60%	-1.57%	-	-
Horiz. %	105.64%	99.92%	105.41%	98.00%	100.99%	98.43%	100.00%	-
NOSH	331,986	331,986	331,986	331,986	331,986	331,986	220,852	31.25%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.32%	-	-
Horiz. %	150.32%	150.32%	150.32%	150.32%	150.32%	150.32%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	33.83%	25.06%	24.99%	26.97%	27.09%	24.47%	24.20%	-
YoY %	35.00%	0.28%	-7.34%	-0.44%	10.71%	1.12%	-	-
Horiz. %	139.79%	103.55%	103.26%	111.45%	111.94%	101.12%	100.00%	-
ROE	26.17%	19.97%	18.46%	20.78%	19.46%	17.84%	17.16%	-
YoY %	31.05%	8.18%	-11.16%	6.78%	9.08%	3.96%	-	-
Horiz. %	152.51%	116.38%	107.58%	121.10%	113.40%	103.96%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	406.02	395.62	386.94	375.06	360.52	356.53	529.63	-16.25%
YoY %	2.63%	2.24%	3.17%	4.03%	1.12%	-32.68%	-	-
Horiz. %	76.66%	74.70%	73.06%	70.82%	68.07%	67.32%	100.00%	-
EPS	137.37	99.15	96.69	101.16	97.65	87.24	128.15	4.74%
YoY %	38.55%	2.54%	-4.42%	3.59%	11.93%	-31.92%	-	-
Horiz. %	107.19%	77.37%	75.45%	78.94%	76.20%	68.08%	100.00%	-
DPS	75.00	70.00	70.00	56.59	56.59	49.86	75.00	0.00%
YoY %	7.14%	0.00%	23.70%	0.00%	13.50%	-33.52%	-	-
Horiz. %	100.00%	93.33%	93.33%	75.45%	75.45%	66.48%	100.00%	-
NAPS	5.2484	4.9642	5.237	4.869	5.0173	4.8903	7.4681	-20.97%
YoY %	5.72%	-5.21%	7.56%	-2.96%	2.60%	-34.52%	-	-
Horiz. %	70.28%	66.47%	70.12%	65.20%	67.18%	65.48%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	338.35	329.69	322.45	312.55	300.43	297.11	293.61	9.92%
YoY %	2.63%	2.25%	3.17%	4.03%	1.12%	1.19%	-	-
Horiz. %	115.24%	112.29%	109.82%	106.45%	102.32%	101.19%	100.00%	-
EPS	114.48	82.63	80.57	84.30	81.38	72.70	71.04	37.49%
YoY %	38.55%	2.56%	-4.42%	3.59%	11.94%	2.34%	-	-
Horiz. %	161.15%	116.31%	113.41%	118.67%	114.56%	102.34%	100.00%	-
DPS	62.50	58.33	58.33	47.16	47.16	41.55	41.55	31.31%
YoY %	7.15%	0.00%	23.69%	0.00%	13.50%	0.00%	-	-
Horiz. %	150.42%	140.39%	140.39%	113.50%	113.50%	100.00%	100.00%	-
NAPS	4.3737	4.1368	4.3642	4.0575	4.1811	4.0753	4.1401	3.73%
YoY %	5.73%	-5.21%	7.56%	-2.96%	2.60%	-1.57%	-	-
Horiz. %	105.64%	99.92%	105.41%	98.00%	100.99%	98.43%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	15.86	15.36	16.08	13.78	13.88	15.08	18.06	-
P/RPS	3.91	3.88	4.16	3.67	3.85	4.23	3.41	9.55%
YoY %	0.77%	-6.73%	13.35%	-4.68%	-8.98%	24.05%	-	-
Horiz. %	114.66%	113.78%	121.99%	107.62%	112.90%	124.05%	100.00%	-
P/EPS	11.55	15.49	16.63	13.62	14.21	17.29	14.09	-12.42%
YoY %	-25.44%	-6.86%	22.10%	-4.15%	-17.81%	22.71%	-	-
Horiz. %	81.97%	109.94%	118.03%	96.66%	100.85%	122.71%	100.00%	-
EY	8.66	6.46	6.01	7.34	7.04	5.79	7.10	14.17%
YoY %	34.06%	7.49%	-18.12%	4.26%	21.59%	-18.45%	-	-
Horiz. %	121.97%	90.99%	84.65%	103.38%	99.15%	81.55%	100.00%	-
DY	4.73	4.56	4.35	4.11	4.08	3.31	4.15	9.12%
YoY %	3.73%	4.83%	5.84%	0.74%	23.26%	-20.24%	-	-
Horiz. %	113.98%	109.88%	104.82%	99.04%	98.31%	79.76%	100.00%	-
P/NAPS	3.02	3.09	3.07	2.83	2.77	3.08	2.42	15.92%
YoY %	-2.27%	0.65%	8.48%	2.17%	-10.06%	27.27%	-	-
Horiz. %	124.79%	127.69%	126.86%	116.94%	114.46%	127.27%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	07/04/16	27/01/16	08/10/15	08/07/15	08/04/15	28/01/15	-
Price	16.14	15.58	15.70	14.44	14.18	14.88	18.50	-
P/RPS	3.98	3.94	4.06	3.85	3.93	4.17	3.49	9.16%
YoY %	1.02%	-2.96%	5.45%	-2.04%	-5.76%	19.48%	-	-
Horiz. %	114.04%	112.89%	116.33%	110.32%	112.61%	119.48%	100.00%	-
P/EPS	11.75	15.71	16.24	14.27	14.52	17.06	14.44	-12.85%
YoY %	-25.21%	-3.26%	13.81%	-1.72%	-14.89%	18.14%	-	-
Horiz. %	81.37%	108.80%	112.47%	98.82%	100.55%	118.14%	100.00%	-
EY	8.51	6.36	6.16	7.01	6.89	5.86	6.93	14.68%
YoY %	33.81%	3.25%	-12.13%	1.74%	17.58%	-15.44%	-	-
Horiz. %	122.80%	91.77%	88.89%	101.15%	99.42%	84.56%	100.00%	-
DY	4.65	4.49	4.46	3.92	3.99	3.35	4.05	9.65%
YoY %	3.56%	0.67%	13.78%	-1.75%	19.10%	-17.28%	-	-
Horiz. %	114.81%	110.86%	110.12%	96.79%	98.52%	82.72%	100.00%	-
P/NAPS	3.08	3.14	3.00	2.97	2.83	3.04	2.48	15.55%
YoY %	-1.91%	4.67%	1.01%	4.95%	-6.91%	22.58%	-	-
Horiz. %	124.19%	126.61%	120.97%	119.76%	114.11%	122.58%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

EMA 5

5 Mins

SELL

2024-05-14 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-14 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

405

GENTING

GENTING BHD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

369

PTRANS

PERAK TRANSIT BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

HLIND

HONG LEONG INDUSTRIES BHD

324

GENM

GENTING MALAYSIA BERHAD

286

TOPGLOV

TOP GLOVE CORPORATION BHD

261

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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