[LPI] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	590,100	583,577	551,624	547,832	517,716	488,192	473,490	15.82%
YoY %	1.12%	5.79%	0.69%	5.82%	6.05%	3.11%	-	-
Horiz. %	124.63%	123.25%	116.50%	115.70%	109.34%	103.11%	100.00%	-
PBT	126,375	123,778	121,766	122,180	112,312	112,177	110,482	9.38%
YoY %	2.10%	1.65%	-0.34%	8.79%	0.12%	1.53%	-	-
Horiz. %	114.39%	112.03%	110.21%	110.59%	101.66%	101.53%	100.00%	-
Tax	-34,323	-34,421	-33,996	-34,197	-32,447	-32,323	-32,354	4.02%
YoY %	0.28%	-1.25%	0.59%	-5.39%	-0.38%	0.10%	-	-
Horiz. %	106.09%	106.39%	105.08%	105.70%	100.29%	99.90%	100.00%	-
NP	92,052	89,357	87,770	87,983	79,865	79,854	78,128	11.56%
YoY %	3.02%	1.81%	-0.24%	10.16%	0.01%	2.21%	-	-
Horiz. %	117.82%	114.37%	112.34%	112.61%	102.22%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,052	89,357	87,770	87,983	79,865	79,854	78,128	11.56%
YoY %	3.02%	1.81%	-0.24%	10.16%	0.01%	2.21%	-	-
Horiz. %	117.82%	114.37%	112.34%	112.61%	102.22%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.16%	27.81%	27.92%	27.99%	28.89%	28.81%	29.28%	-
YoY %	-2.34%	-0.39%	-0.25%	-3.12%	0.28%	-1.61%	-	-
Horiz. %	92.76%	94.98%	95.36%	95.59%	98.67%	98.39%	100.00%	-
Total Cost	498,048	494,220	463,854	459,849	437,851	408,338	395,362	16.65%
YoY %	0.77%	6.55%	0.87%	5.02%	7.23%	3.28%	-	-
Horiz. %	125.97%	125.00%	117.32%	116.31%	110.75%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,025	315,527	370,040	345,286	354,330	341,489	396,256	-10.59%
YoY %	6.18%	-14.73%	7.17%	-2.55%	3.76%	-13.82%	-	-
Horiz. %	84.55%	79.63%	93.38%	87.14%	89.42%	86.18%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	151,437	151,481	151,481	151,689	151,689	144,868	144,868	3.00%
YoY %	-0.03%	0.00%	-0.14%	0.00%	4.71%	0.00%	-	-
Horiz. %	104.53%	104.56%	104.56%	104.71%	104.71%	100.00%	100.00%	-
Div Payout %	164.51%	169.52%	172.59%	172.41%	189.93%	181.42%	185.43%	-
YoY %	-2.96%	-1.78%	0.10%	-9.22%	4.69%	-2.16%	-	-
Horiz. %	88.72%	91.42%	93.08%	92.98%	102.43%	97.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	335,025	315,527	370,040	345,286	354,330	341,489	396,256	-10.59%
YoY %	6.18%	-14.73%	7.17%	-2.55%	3.76%	-13.82%	-	-
Horiz. %	84.55%	79.63%	93.38%	87.14%	89.42%	86.18%	100.00%	-
NOSH	137,632	137,694	137,684	137,690	137,780	137,970	137,943	-0.15%
YoY %	-0.05%	0.01%	-0.00%	-0.07%	-0.14%	0.02%	-	-
Horiz. %	99.77%	99.82%	99.81%	99.82%	99.88%	100.02%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	15.60%	15.31%	15.91%	16.06%	15.43%	16.36%	16.50%	-
YoY %	1.89%	-3.77%	-0.93%	4.08%	-5.68%	-0.85%	-	-
Horiz. %	94.55%	92.79%	96.42%	97.33%	93.52%	99.15%	100.00%	-
ROE	27.48%	28.32%	23.72%	25.48%	22.54%	23.38%	19.72%	-
YoY %	-2.97%	19.39%	-6.91%	13.04%	-3.59%	18.56%	-	-
Horiz. %	139.35%	143.61%	120.28%	129.21%	114.30%	118.56%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	428.75	423.82	400.64	397.87	375.75	353.84	343.25	15.99%
YoY %	1.16%	5.79%	0.70%	5.89%	6.19%	3.09%	-	-
Horiz. %	124.91%	123.47%	116.72%	115.91%	109.47%	103.09%	100.00%	-
EPS	66.88	64.90	63.75	63.90	57.97	57.88	56.64	11.72%
YoY %	3.05%	1.80%	-0.23%	10.23%	0.16%	2.19%	-	-
Horiz. %	118.08%	114.58%	112.55%	112.82%	102.35%	102.19%	100.00%	-
DPS	110.00	110.00	110.00	110.00	110.00	105.00	105.00	3.15%
YoY %	0.00%	0.00%	0.00%	0.00%	4.76%	0.00%	-	-
Horiz. %	104.76%	104.76%	104.76%	104.76%	104.76%	100.00%	100.00%	-
NAPS	2.4342	2.2915	2.6876	2.5077	2.5717	2.4751	2.8726	-10.46%
YoY %	6.23%	-14.74%	7.17%	-2.49%	3.90%	-13.84%	-	-
Horiz. %	84.74%	79.77%	93.56%	87.30%	89.53%	86.16%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,690
RPS	148.12	146.49	138.47	137.51	129.95	122.54	118.85	15.82%
YoY %	1.11%	5.79%	0.70%	5.82%	6.05%	3.10%	-	-
Horiz. %	124.63%	123.26%	116.51%	115.70%	109.34%	103.10%	100.00%	-
EPS	23.11	22.43	22.03	22.09	20.05	20.04	19.61	11.58%
YoY %	3.03%	1.82%	-0.27%	10.17%	0.05%	2.19%	-	-
Horiz. %	117.85%	114.38%	112.34%	112.65%	102.24%	102.19%	100.00%	-
DPS	38.01	38.02	38.02	38.08	38.08	36.36	36.36	3.00%
YoY %	-0.03%	0.00%	-0.16%	0.00%	4.73%	0.00%	-	-
Horiz. %	104.54%	104.57%	104.57%	104.73%	104.73%	100.00%	100.00%	-
NAPS	0.841	0.792	0.9289	0.8667	0.8894	0.8572	0.9947	-10.59%
YoY %	6.19%	-14.74%	7.18%	-2.55%	3.76%	-13.82%	-	-
Horiz. %	84.55%	79.62%	93.38%	87.13%	89.41%	86.18%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	11.80	11.20	12.10	11.30	11.30	9.85	9.35	-
P/RPS	2.75	2.64	3.02	2.84	3.01	2.78	2.72	0.73%
YoY %	4.17%	-12.58%	6.34%	-5.65%	8.27%	2.21%	-	-
Horiz. %	101.10%	97.06%	111.03%	104.41%	110.66%	102.21%	100.00%	-
P/EPS	17.64	17.26	18.98	17.68	19.49	17.02	16.51	4.51%
YoY %	2.20%	-9.06%	7.35%	-9.29%	14.51%	3.09%	-	-
Horiz. %	106.84%	104.54%	114.96%	107.09%	118.05%	103.09%	100.00%	-
EY	5.67	5.79	5.27	5.65	5.13	5.88	6.06	-4.34%
YoY %	-2.07%	9.87%	-6.73%	10.14%	-12.76%	-2.97%	-	-
Horiz. %	93.56%	95.54%	86.96%	93.23%	84.65%	97.03%	100.00%	-
DY	9.32	9.82	9.09	9.73	9.73	10.66	11.23	-11.69%
YoY %	-5.09%	8.03%	-6.58%	0.00%	-8.72%	-5.08%	-	-
Horiz. %	82.99%	87.44%	80.94%	86.64%	86.64%	94.92%	100.00%	-
P/NAPS	4.85	4.89	4.50	4.51	4.39	3.98	3.25	30.62%
YoY %	-0.82%	8.67%	-0.22%	2.73%	10.30%	22.46%	-	-
Horiz. %	149.23%	150.46%	138.46%	138.77%	135.08%	122.46%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	09/07/08	09/04/08	14/01/08	09/10/07	04/07/07	05/04/07	03/01/07	-
Price	11.10	11.20	12.50	11.50	11.40	10.20	9.50	-
P/RPS	2.59	2.64	3.12	2.89	3.03	2.88	2.77	-4.38%
YoY %	-1.89%	-15.38%	7.96%	-4.62%	5.21%	3.97%	-	-
Horiz. %	93.50%	95.31%	112.64%	104.33%	109.39%	103.97%	100.00%	-
P/EPS	16.60	17.26	19.61	18.00	19.67	17.62	16.77	-0.67%
YoY %	-3.82%	-11.98%	8.94%	-8.49%	11.63%	5.07%	-	-
Horiz. %	98.99%	102.92%	116.94%	107.33%	117.29%	105.07%	100.00%	-
EY	6.03	5.79	5.10	5.56	5.08	5.67	5.96	0.78%
YoY %	4.15%	13.53%	-8.27%	9.45%	-10.41%	-4.87%	-	-
Horiz. %	101.17%	97.15%	85.57%	93.29%	85.23%	95.13%	100.00%	-
DY	9.91	9.82	8.80	9.57	9.65	10.29	11.05	-7.00%
YoY %	0.92%	11.59%	-8.05%	-0.83%	-6.22%	-6.88%	-	-
Horiz. %	89.68%	88.87%	79.64%	86.61%	87.33%	93.12%	100.00%	-
P/NAPS	4.56	4.89	4.65	4.59	4.43	4.12	3.31	23.83%
YoY %	-6.75%	5.16%	1.31%	3.61%	7.52%	24.47%	-	-
Horiz. %	137.76%	147.73%	140.48%	138.67%	133.84%	124.47%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos