[LPI] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	1,245,131	1,196,860	1,183,625	1,169,693	1,165,174	1,147,446	1,138,353	6.15%
YoY %	4.03%	1.12%	1.19%	0.39%	1.54%	0.80%	-	-
Horiz. %	109.38%	105.14%	103.98%	102.75%	102.36%	100.80%	100.00%	-
PBT	400,749	383,299	350,021	341,949	279,959	274,428	268,384	30.60%
YoY %	4.55%	9.51%	2.36%	22.14%	2.02%	2.25%	-	-
Horiz. %	149.32%	142.82%	130.42%	127.41%	104.31%	102.25%	100.00%	-
Tax	-64,912	-59,109	-60,389	-58,933	-61,610	-59,917	-58,475	7.20%
YoY %	-9.82%	2.12%	-2.47%	4.35%	-2.83%	-2.47%	-	-
Horiz. %	111.01%	101.08%	103.27%	100.78%	105.36%	102.47%	100.00%	-
NP	335,837	324,190	289,632	283,016	218,349	214,511	209,909	36.75%
YoY %	3.59%	11.93%	2.34%	29.62%	1.79%	2.19%	-	-
Horiz. %	159.99%	154.44%	137.98%	134.83%	104.02%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,837	324,190	289,632	283,016	218,349	214,511	209,909	36.75%
YoY %	3.59%	11.93%	2.34%	29.62%	1.79%	2.19%	-	-
Horiz. %	159.99%	154.44%	137.98%	134.83%	104.02%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.20%	15.42%	17.25%	17.23%	22.01%	21.83%	21.79%	-
YoY %	5.06%	-10.61%	0.12%	-21.72%	0.82%	0.18%	-	-
Horiz. %	74.35%	70.77%	79.16%	79.07%	101.01%	100.18%	100.00%	-
Total Cost	909,294	872,670	893,993	886,677	946,825	932,935	928,444	-1.37%
YoY %	4.20%	-2.39%	0.83%	-6.35%	1.49%	0.48%	-	-
Horiz. %	97.94%	93.99%	96.29%	95.50%	101.98%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,616,439	1,665,673	1,623,511	1,649,344	1,610,360	1,600,689	1,525,889	3.91%
YoY %	-2.96%	2.60%	-1.57%	2.42%	0.60%	4.90%	-	-
Horiz. %	105.93%	109.16%	106.40%	108.09%	105.54%	104.90%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	187,865	187,865	165,533	165,533	158,582	158,582	154,178	14.06%
YoY %	0.00%	13.49%	0.00%	4.38%	0.00%	2.86%	-	-
Horiz. %	121.85%	121.85%	107.36%	107.36%	102.86%	102.86%	100.00%	-
Div Payout %	55.94%	57.95%	57.15%	58.49%	72.63%	73.93%	73.45%	-
YoY %	-3.47%	1.40%	-2.29%	-19.47%	-1.76%	0.65%	-	-
Horiz. %	76.16%	78.90%	77.81%	79.63%	98.88%	100.65%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,616,439	1,665,673	1,623,511	1,649,344	1,610,360	1,600,689	1,525,889	3.91%
YoY %	-2.96%	2.60%	-1.57%	2.42%	0.60%	4.90%	-	-
Horiz. %	105.93%	109.16%	106.40%	108.09%	105.54%	104.90%	100.00%	-
NOSH	331,986	331,986	331,986	220,852	220,298	220,322	220,300	31.41%
YoY %	0.00%	0.00%	50.32%	0.25%	-0.01%	0.01%	-	-
Horiz. %	150.70%	150.70%	150.70%	100.25%	100.00%	100.01%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	26.97%	27.09%	24.47%	24.20%	18.74%	18.69%	18.44%	-
YoY %	-0.44%	10.71%	1.12%	29.14%	0.27%	1.36%	-	-
Horiz. %	146.26%	146.91%	132.70%	131.24%	101.63%	101.36%	100.00%	-
ROE	20.78%	19.46%	17.84%	17.16%	13.56%	13.40%	13.76%	-
YoY %	6.78%	9.08%	3.96%	26.55%	1.19%	-2.62%	-	-
Horiz. %	151.02%	141.42%	129.65%	124.71%	98.55%	97.38%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	375.06	360.52	356.53	529.63	528.91	520.80	516.73	-19.21%
YoY %	4.03%	1.12%	-32.68%	0.14%	1.56%	0.79%	-	-
Horiz. %	72.58%	69.77%	69.00%	102.50%	102.36%	100.79%	100.00%	-
EPS	101.16	97.65	87.24	128.15	99.12	97.36	95.28	4.06%
YoY %	3.59%	11.93%	-31.92%	29.29%	1.81%	2.18%	-	-
Horiz. %	106.17%	102.49%	91.56%	134.50%	104.03%	102.18%	100.00%	-
DPS	56.59	56.59	49.86	75.00	72.00	72.00	70.00	-13.20%
YoY %	0.00%	13.50%	-33.52%	4.17%	0.00%	2.86%	-	-
Horiz. %	80.84%	80.84%	71.23%	107.14%	102.86%	102.86%	100.00%	-
NAPS	4.869	5.0173	4.8903	7.4681	7.3099	7.2652	6.9264	-20.92%
YoY %	-2.96%	2.60%	-34.52%	2.16%	0.62%	4.89%	-	-
Horiz. %	70.30%	72.44%	70.60%	107.82%	105.54%	104.89%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 220,852
RPS	312.55	300.43	297.11	293.61	292.48	288.03	285.74	6.15%
YoY %	4.03%	1.12%	1.19%	0.39%	1.54%	0.80%	-	-
Horiz. %	109.38%	105.14%	103.98%	102.75%	102.36%	100.80%	100.00%	-
EPS	84.30	81.38	72.70	71.04	54.81	53.85	52.69	36.75%
YoY %	3.59%	11.94%	2.34%	29.61%	1.78%	2.20%	-	-
Horiz. %	159.99%	154.45%	137.98%	134.83%	104.02%	102.20%	100.00%	-
DPS	47.16	47.16	41.55	41.55	39.81	39.81	38.70	14.07%
YoY %	0.00%	13.50%	0.00%	4.37%	0.00%	2.87%	-	-
Horiz. %	121.86%	121.86%	107.36%	107.36%	102.87%	102.87%	100.00%	-
NAPS	4.0575	4.1811	4.0753	4.1401	4.0422	4.018	3.8302	3.91%
YoY %	-2.96%	2.60%	-1.57%	2.42%	0.60%	4.90%	-	-
Horiz. %	105.93%	109.16%	106.40%	108.09%	105.53%	104.90%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	13.78	13.88	15.08	18.06	17.58	16.90	16.60	-
P/RPS	3.67	3.85	4.23	3.41	3.32	3.24	3.21	9.32%
YoY %	-4.68%	-8.98%	24.05%	2.71%	2.47%	0.93%	-	-
Horiz. %	114.33%	119.94%	131.78%	106.23%	103.43%	100.93%	100.00%	-
P/EPS	13.62	14.21	17.29	14.09	17.74	17.36	17.42	-15.11%
YoY %	-4.15%	-17.81%	22.71%	-20.57%	2.19%	-0.34%	-	-
Horiz. %	78.19%	81.57%	99.25%	80.88%	101.84%	99.66%	100.00%	-
EY	7.34	7.04	5.79	7.10	5.64	5.76	5.74	17.79%
YoY %	4.26%	21.59%	-18.45%	25.89%	-2.08%	0.35%	-	-
Horiz. %	127.87%	122.65%	100.87%	123.69%	98.26%	100.35%	100.00%	-
DY	4.11	4.08	3.31	4.15	4.10	4.26	4.22	-1.74%
YoY %	0.74%	23.26%	-20.24%	1.22%	-3.76%	0.95%	-	-
Horiz. %	97.39%	96.68%	78.44%	98.34%	97.16%	100.95%	100.00%	-
P/NAPS	2.83	2.77	3.08	2.42	2.40	2.33	2.40	11.60%
YoY %	2.17%	-10.06%	27.27%	0.83%	3.00%	-2.92%	-	-
Horiz. %	117.92%	115.42%	128.33%	100.83%	100.00%	97.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	08/10/15	08/07/15	08/04/15	28/01/15	08/10/14	25/07/14	08/04/14	-
Price	14.44	14.18	14.88	18.50	17.48	17.58	16.60	-
P/RPS	3.85	3.93	4.17	3.49	3.30	3.38	3.21	12.87%
YoY %	-2.04%	-5.76%	19.48%	5.76%	-2.37%	5.30%	-	-
Horiz. %	119.94%	122.43%	129.91%	108.72%	102.80%	105.30%	100.00%	-
P/EPS	14.27	14.52	17.06	14.44	17.64	18.06	17.42	-12.44%
YoY %	-1.72%	-14.89%	18.14%	-18.14%	-2.33%	3.67%	-	-
Horiz. %	81.92%	83.35%	97.93%	82.89%	101.26%	103.67%	100.00%	-
EY	7.01	6.89	5.86	6.93	5.67	5.54	5.74	14.23%
YoY %	1.74%	17.58%	-15.44%	22.22%	2.35%	-3.48%	-	-
Horiz. %	122.13%	120.03%	102.09%	120.73%	98.78%	96.52%	100.00%	-
DY	3.92	3.99	3.35	4.05	4.12	4.10	4.22	-4.79%
YoY %	-1.75%	19.10%	-17.28%	-1.70%	0.49%	-2.84%	-	-
Horiz. %	92.89%	94.55%	79.38%	95.97%	97.63%	97.16%	100.00%	-
P/NAPS	2.97	2.83	3.04	2.48	2.39	2.42	2.40	15.24%
YoY %	4.95%	-6.91%	22.58%	3.77%	-1.24%	0.83%	-	-
Horiz. %	123.75%	117.92%	126.67%	103.33%	99.58%	100.83%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

328

SNS

SNS NETWORK TECHNOLOGY BERHAD

324

MYEG

MY E.G. SERVICES BHD

278

YTL

YTL CORPORATION BHD

256

DNEX

DAGANG NEXCHANGE BERHAD

250

PBBANK

PUBLIC BANK BHD

216

Daily Stocks

INGENIEU

0.11

0.00

291,777,800

HSI-CXG

0.16

-0.02

96,549,500

HSI-HUT

0.215

+0.01

77,827,400

BPURI

0.07

0.00

73,401,100

CAPITALA

0.90

+0.06

64,542,200

SNS

0.49

+0.02

55,915,100

MYEG

0.93

+0.015

55,499,300

HSI-HS2

0.11

+0.005

49,162,000

ICONIC

0.12

+0.005

48,216,900

ICONIC-WA

0.05

+0.005

43,857,800

More active Stocks

CARLSBG

19.20

+0.50

174,300

MPI

31.38

+0.38

62,500

HEIM

23.66

+0.34

109,600

NESTLE

128.30

+0.30

5,600

HLBANK

19.60

+0.26

87,200

F&N

32.48

+0.24

41,000

HLIND

10.94

+0.22

16,400

PMETAL

5.50

+0.17

2,633,800

SYNERGY

1.63

+0.14

2,258,300

RANHILL

1.31

+0.12

9,333,400

More gainer Stocks

AJI

19.68

-0.36

230,200

DLADY

34.16

-0.34

3,900

PERTAMA

2.23

-0.17

4,805,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HU1

0.09

-0.11

740,000

PLB

1.04

-0.11

54,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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