[LPI] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
09-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 14.22%
YoY- 2.66%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,192,912 1,138,578 1,081,730 1,022,180 854,602 733,472 754,506 7.93%
PBT 345,150 262,450 227,196 184,704 184,212 169,454 144,462 15.61%
Tax -59,278 -58,926 -49,814 -40,888 -44,124 -39,922 -28,022 13.29%
NP 285,872 203,524 177,382 143,816 140,088 129,532 116,440 16.14%
-
NP to SH 285,872 203,524 177,382 143,816 140,088 129,532 116,440 16.14%
-
Tax Rate 17.17% 22.45% 21.93% 22.14% 23.95% 23.56% 19.40% -
Total Cost 907,040 935,054 904,348 878,364 714,514 603,940 638,066 6.03%
-
Net Worth 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 825,921 741,165 14.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 132,794 88,124 79,326 66,091 110,132 27,530 72,275 10.66%
Div Payout % 46.45% 43.30% 44.72% 45.96% 78.62% 21.25% 62.07% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 825,921 741,165 14.44%
NOSH 331,986 220,311 220,350 220,306 398,383 137,653 137,668 15.79%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.96% 17.88% 16.40% 14.07% 16.39% 17.66% 15.43% -
ROE 17.16% 12.72% 12.75% 12.32% 12.21% 15.68% 15.71% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 359.33 516.80 490.91 463.98 387.99 532.84 548.06 -6.79%
EPS 86.10 92.38 80.50 65.28 63.60 60.36 84.58 0.29%
DPS 40.00 40.00 36.00 30.00 50.00 20.00 52.50 -4.42%
NAPS 5.0173 7.2652 6.3153 5.2972 5.2104 6.00 5.3837 -1.16%
Adjusted Per Share Value based on latest NOSH - 220,332
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 299.44 285.80 271.53 256.58 387.99 184.11 189.39 7.93%
EPS 71.76 51.09 44.53 36.10 63.60 32.51 29.23 16.13%
DPS 33.33 22.12 19.91 16.59 50.00 6.91 18.14 10.66%
NAPS 4.1811 4.0178 3.4931 2.9294 5.2104 2.0732 1.8604 14.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 13.88 16.90 15.20 13.42 13.78 15.30 11.20 -
P/RPS 3.86 3.27 3.10 2.89 3.55 2.87 2.04 11.20%
P/EPS 16.12 18.29 18.88 20.56 21.67 16.26 13.24 3.33%
EY 6.20 5.47 5.30 4.86 4.62 6.15 7.55 -3.22%
DY 2.88 2.37 2.37 2.24 3.63 1.31 4.69 -7.80%
P/NAPS 2.77 2.33 2.41 2.53 2.64 2.55 2.08 4.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 -
Price 14.18 17.58 15.64 13.72 13.80 16.28 11.50 -
P/RPS 3.95 3.40 3.19 2.96 3.56 3.06 2.10 11.09%
P/EPS 16.47 19.03 19.43 21.02 21.70 17.30 13.60 3.24%
EY 6.07 5.25 5.15 4.76 4.61 5.78 7.35 -3.13%
DY 2.82 2.28 2.30 2.19 3.62 1.23 4.57 -7.72%
P/NAPS 2.83 2.42 2.48 2.59 2.65 2.71 2.14 4.76%

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