[LPI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,022,180	854,602	733,472	754,506	659,740	582,788	494,336	12.85%
YoY %	19.61%	16.51%	-2.79%	14.36%	13.20%	17.89%	-	-
Horiz. %	206.78%	172.88%	148.38%	152.63%	133.46%	117.89%	100.00%	-
PBT	184,704	184,212	169,454	144,462	123,336	114,118	110,458	8.93%
YoY %	0.27%	8.71%	17.30%	17.13%	8.08%	3.31%	-	-
Horiz. %	167.22%	166.77%	153.41%	130.78%	111.66%	103.31%	100.00%	-
Tax	-40,888	-44,124	-39,922	-28,022	-32,694	-32,040	-31,854	4.24%
YoY %	7.33%	-10.53%	-42.47%	14.29%	-2.04%	-0.58%	-	-
Horiz. %	128.36%	138.52%	125.33%	87.97%	102.64%	100.58%	100.00%	-
NP	143,816	140,088	129,532	116,440	90,642	82,078	78,604	10.58%
YoY %	2.66%	8.15%	11.24%	28.46%	10.43%	4.42%	-	-
Horiz. %	182.96%	178.22%	164.79%	148.13%	115.31%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,816	140,088	129,532	116,440	90,642	82,078	78,604	10.58%
YoY %	2.66%	8.15%	11.24%	28.46%	10.43%	4.42%	-	-
Horiz. %	182.96%	178.22%	164.79%	148.13%	115.31%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	23.95%	23.56%	19.40%	26.51%	28.08%	28.84%	-
YoY %	-7.56%	1.66%	21.44%	-26.82%	-5.59%	-2.64%	-	-
Horiz. %	76.77%	83.04%	81.69%	67.27%	91.92%	97.36%	100.00%	-
Total Cost	878,364	714,514	603,940	638,066	569,098	500,710	415,732	13.26%
YoY %	22.93%	18.31%	-5.35%	12.12%	13.66%	20.44%	-	-
Horiz. %	211.28%	171.87%	145.27%	153.48%	136.89%	120.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,006	1,147,664	825,921	741,165	335,116	354,279	384,195	20.32%
YoY %	1.69%	38.96%	11.44%	121.17%	-5.41%	-7.79%	-	-
Horiz. %	303.75%	298.72%	214.97%	192.91%	87.23%	92.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	66,091	110,132	27,530	72,275	82,602	82,656	69,047	-0.72%
YoY %	-39.99%	300.04%	-61.91%	-12.50%	-0.07%	19.71%	-	-
Horiz. %	95.72%	159.50%	39.87%	104.68%	119.63%	119.71%	100.00%	-
Div Payout %	45.96%	78.62%	21.25%	62.07%	91.13%	100.70%	87.84%	-
YoY %	-41.54%	269.98%	-65.76%	-31.89%	-9.50%	14.64%	-	-
Horiz. %	52.32%	89.50%	24.19%	70.66%	103.75%	114.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,167,006	1,147,664	825,921	741,165	335,116	354,279	384,195	20.32%
YoY %	1.69%	38.96%	11.44%	121.17%	-5.41%	-7.79%	-	-
Horiz. %	303.75%	298.72%	214.97%	192.91%	87.23%	92.21%	100.00%	-
NOSH	220,306	398,383	137,653	137,668	137,670	137,760	138,095	8.08%
YoY %	-44.70%	189.41%	-0.01%	-0.00%	-0.07%	-0.24%	-	-
Horiz. %	159.53%	288.48%	99.68%	99.69%	99.69%	99.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	14.07%	16.39%	17.66%	15.43%	13.74%	14.08%	15.90%	-
YoY %	-14.15%	-7.19%	14.45%	12.30%	-2.41%	-11.45%	-	-
Horiz. %	88.49%	103.08%	111.07%	97.04%	86.42%	88.55%	100.00%	-
ROE	12.32%	12.21%	15.68%	15.71%	27.05%	23.17%	20.46%	-
YoY %	0.90%	-22.13%	-0.19%	-41.92%	16.75%	13.25%	-	-
Horiz. %	60.22%	59.68%	76.64%	76.78%	132.21%	113.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	463.98	387.99	532.84	548.06	479.22	423.04	357.97	4.41%
YoY %	19.59%	-27.18%	-2.78%	14.37%	13.28%	18.18%	-	-
Horiz. %	129.61%	108.39%	148.85%	153.10%	133.87%	118.18%	100.00%	-
EPS	65.28	63.60	60.36	84.58	65.84	59.58	56.92	2.30%
YoY %	2.64%	5.37%	-28.64%	28.46%	10.51%	4.67%	-	-
Horiz. %	114.69%	111.74%	106.04%	148.59%	115.67%	104.67%	100.00%	-
DPS	30.00	50.00	20.00	52.50	60.00	60.00	50.00	-8.15%
YoY %	-40.00%	150.00%	-61.90%	-12.50%	0.00%	20.00%	-	-
Horiz. %	60.00%	100.00%	40.00%	105.00%	120.00%	120.00%	100.00%	-
NAPS	5.2972	5.2104	6.00	5.3837	2.4342	2.5717	2.7821	11.31%
YoY %	1.67%	-13.16%	11.45%	121.17%	-5.35%	-7.56%	-	-
Horiz. %	190.40%	187.28%	215.66%	193.51%	87.50%	92.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,663
RPS	256.58	387.99	184.11	189.39	165.60	146.29	124.09	12.85%
YoY %	-33.87%	110.74%	-2.79%	14.37%	13.20%	17.89%	-	-
Horiz. %	206.77%	312.67%	148.37%	152.62%	133.45%	117.89%	100.00%	-
EPS	36.10	63.60	32.51	29.23	22.75	20.60	19.73	10.58%
YoY %	-43.24%	95.63%	11.22%	28.48%	10.44%	4.41%	-	-
Horiz. %	182.97%	322.35%	164.77%	148.15%	115.31%	104.41%	100.00%	-
DPS	16.59	50.00	6.91	18.14	20.73	20.75	17.33	-0.72%
YoY %	-66.82%	623.59%	-61.91%	-12.49%	-0.10%	19.73%	-	-
Horiz. %	95.73%	288.52%	39.87%	104.67%	119.62%	119.73%	100.00%	-
NAPS	2.9294	5.2104	2.0732	1.8604	0.8412	0.8893	0.9644	20.32%
YoY %	-43.78%	151.32%	11.44%	121.16%	-5.41%	-7.79%	-	-
Horiz. %	303.75%	540.27%	214.97%	192.91%	87.23%	92.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	13.42	13.78	15.30	11.20	11.80	11.30	7.45	-
P/RPS	2.89	3.55	2.87	2.04	2.46	2.67	2.08	5.62%
YoY %	-18.59%	23.69%	40.69%	-17.07%	-7.87%	28.37%	-	-
Horiz. %	138.94%	170.67%	137.98%	98.08%	118.27%	128.37%	100.00%	-
P/EPS	20.56	21.67	16.26	13.24	17.92	18.97	13.09	7.80%
YoY %	-5.12%	33.27%	22.81%	-26.12%	-5.54%	44.92%	-	-
Horiz. %	157.07%	165.55%	124.22%	101.15%	136.90%	144.92%	100.00%	-
EY	4.86	4.62	6.15	7.55	5.58	5.27	7.64	-7.25%
YoY %	5.19%	-24.88%	-18.54%	35.30%	5.88%	-31.02%	-	-
Horiz. %	63.61%	60.47%	80.50%	98.82%	73.04%	68.98%	100.00%	-
DY	2.24	3.63	1.31	4.69	5.08	5.31	6.71	-16.69%
YoY %	-38.29%	177.10%	-72.07%	-7.68%	-4.33%	-20.86%	-	-
Horiz. %	33.38%	54.10%	19.52%	69.90%	75.71%	79.14%	100.00%	-
P/NAPS	2.53	2.64	2.55	2.08	4.85	4.39	2.68	-0.95%
YoY %	-4.17%	3.53%	22.60%	-57.11%	10.48%	63.81%	-	-
Horiz. %	94.40%	98.51%	95.15%	77.61%	180.97%	163.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	09/07/12	07/07/11	08/07/10	06/07/09	09/07/08	04/07/07	06/07/06	-
Price	13.72	13.80	16.28	11.50	11.10	11.40	7.65	-
P/RPS	2.96	3.56	3.06	2.10	2.32	2.69	2.14	5.54%
YoY %	-16.85%	16.34%	45.71%	-9.48%	-13.75%	25.70%	-	-
Horiz. %	138.32%	166.36%	142.99%	98.13%	108.41%	125.70%	100.00%	-
P/EPS	21.02	21.70	17.30	13.60	16.86	19.13	13.44	7.73%
YoY %	-3.13%	25.43%	27.21%	-19.34%	-11.87%	42.34%	-	-
Horiz. %	156.40%	161.46%	128.72%	101.19%	125.45%	142.34%	100.00%	-
EY	4.76	4.61	5.78	7.35	5.93	5.23	7.44	-7.16%
YoY %	3.25%	-20.24%	-21.36%	23.95%	13.38%	-29.70%	-	-
Horiz. %	63.98%	61.96%	77.69%	98.79%	79.70%	70.30%	100.00%	-
DY	2.19	3.62	1.23	4.57	5.41	5.26	6.54	-16.65%
YoY %	-39.50%	194.31%	-73.09%	-15.53%	2.85%	-19.57%	-	-
Horiz. %	33.49%	55.35%	18.81%	69.88%	82.72%	80.43%	100.00%	-
P/NAPS	2.59	2.65	2.71	2.14	4.56	4.43	2.75	-0.99%
YoY %	-2.26%	-2.21%	26.64%	-53.07%	2.93%	61.09%	-	-
Horiz. %	94.18%	96.36%	98.55%	77.82%	165.82%	161.09%	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