[LPI] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,319,622	1,192,912	1,138,578	1,081,730	1,022,180	854,602	733,472	10.27%
YoY %	10.62%	4.77%	5.26%	5.83%	19.61%	16.51%	-	-
Horiz. %	179.91%	162.64%	155.23%	147.48%	139.36%	116.51%	100.00%	-
PBT	629,310	345,150	262,450	227,196	184,704	184,212	169,454	24.41%
YoY %	82.33%	31.51%	15.52%	23.01%	0.27%	8.71%	-	-
Horiz. %	371.38%	203.68%	154.88%	134.08%	109.00%	108.71%	100.00%	-
Tax	-73,300	-59,278	-58,926	-49,814	-40,888	-44,124	-39,922	10.64%
YoY %	-23.65%	-0.60%	-18.29%	-21.83%	7.33%	-10.53%	-	-
Horiz. %	183.61%	148.48%	147.60%	124.78%	102.42%	110.53%	100.00%	-
NP	556,010	285,872	203,524	177,382	143,816	140,088	129,532	27.45%
YoY %	94.50%	40.46%	14.74%	23.34%	2.66%	8.15%	-	-
Horiz. %	429.25%	220.70%	157.12%	136.94%	111.03%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	556,010	285,872	203,524	177,382	143,816	140,088	129,532	27.45%
YoY %	94.50%	40.46%	14.74%	23.34%	2.66%	8.15%	-	-
Horiz. %	429.25%	220.70%	157.12%	136.94%	111.03%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.65%	17.17%	22.45%	21.93%	22.14%	23.95%	23.56%	-
YoY %	-32.15%	-23.52%	2.37%	-0.95%	-7.56%	1.66%	-	-
Horiz. %	49.45%	72.88%	95.29%	93.08%	93.97%	101.66%	100.00%	-
Total Cost	763,612	907,040	935,054	904,348	878,364	714,514	603,940	3.98%
YoY %	-15.81%	-3.00%	3.40%	2.96%	22.93%	18.31%	-	-
Horiz. %	126.44%	150.19%	154.83%	149.74%	145.44%	118.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	13.23%
YoY %	4.61%	4.06%	15.02%	19.24%	1.69%	38.96%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.49%	141.30%	138.96%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	165,993	132,794	88,124	79,326	66,091	110,132	27,530	34.87%
YoY %	25.00%	50.69%	11.09%	20.03%	-39.99%	300.04%	-	-
Horiz. %	602.95%	482.36%	320.10%	288.14%	240.07%	400.04%	100.00%	-
Div Payout %	29.85%	46.45%	43.30%	44.72%	45.96%	78.62%	21.25%	-
YoY %	-35.74%	7.27%	-3.18%	-2.70%	-41.54%	269.98%	-	-
Horiz. %	140.47%	218.59%	203.76%	210.45%	216.28%	369.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	13.23%
YoY %	4.61%	4.06%	15.02%	19.24%	1.69%	38.96%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.49%	141.30%	138.96%	100.00%	-
NOSH	331,986	331,986	220,311	220,350	220,306	398,383	137,653	15.78%
YoY %	0.00%	50.69%	-0.02%	0.02%	-44.70%	189.41%	-	-
Horiz. %	241.18%	241.18%	160.05%	160.08%	160.04%	289.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	42.13%	23.96%	17.88%	16.40%	14.07%	16.39%	17.66%	-
YoY %	75.83%	34.00%	9.02%	16.56%	-14.15%	-7.19%	-	-
Horiz. %	238.56%	135.67%	101.25%	92.87%	79.67%	92.81%	100.00%	-
ROE	31.91%	17.16%	12.72%	12.75%	12.32%	12.21%	15.68%	-
YoY %	85.96%	34.91%	-0.24%	3.49%	0.90%	-22.13%	-	-
Horiz. %	203.51%	109.44%	81.12%	81.31%	78.57%	77.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	397.49	359.33	516.80	490.91	463.98	387.99	532.84	-4.76%
YoY %	10.62%	-30.47%	5.27%	5.80%	19.59%	-27.18%	-	-
Horiz. %	74.60%	67.44%	96.99%	92.13%	87.08%	72.82%	100.00%	-
EPS	167.48	86.10	92.38	80.50	65.28	63.60	60.36	18.52%
YoY %	94.52%	-6.80%	14.76%	23.31%	2.64%	5.37%	-	-
Horiz. %	277.47%	142.64%	153.05%	133.37%	108.15%	105.37%	100.00%	-
DPS	50.00	40.00	40.00	36.00	30.00	50.00	20.00	16.48%
YoY %	25.00%	0.00%	11.11%	20.00%	-40.00%	150.00%	-	-
Horiz. %	250.00%	200.00%	200.00%	180.00%	150.00%	250.00%	100.00%	-
NAPS	5.2484	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	-2.20%
YoY %	4.61%	-30.94%	15.04%	19.22%	1.67%	-13.16%	-	-
Horiz. %	87.47%	83.62%	121.09%	105.25%	88.29%	86.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,335
RPS	331.24	299.44	285.80	271.53	256.58	387.99	184.11	10.27%
YoY %	10.62%	4.77%	5.26%	5.83%	-33.87%	110.74%	-	-
Horiz. %	179.91%	162.64%	155.23%	147.48%	139.36%	210.74%	100.00%	-
EPS	139.57	71.76	51.09	44.53	36.10	63.60	32.51	27.45%
YoY %	94.50%	40.46%	14.73%	23.35%	-43.24%	95.63%	-	-
Horiz. %	429.31%	220.73%	157.15%	136.97%	111.04%	195.63%	100.00%	-
DPS	41.67	33.33	22.12	19.91	16.59	50.00	6.91	34.87%
YoY %	25.02%	50.68%	11.10%	20.01%	-66.82%	623.59%	-	-
Horiz. %	603.04%	482.34%	320.12%	288.13%	240.09%	723.59%	100.00%	-
NAPS	4.3737	4.1811	4.0178	3.4931	2.9294	5.2104	2.0732	13.23%
YoY %	4.61%	4.06%	15.02%	19.24%	-43.78%	151.32%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.49%	141.30%	251.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	15.86	13.88	16.90	15.20	13.42	13.78	15.30	-
P/RPS	3.99	3.86	3.27	3.10	2.89	3.55	2.87	5.63%
YoY %	3.37%	18.04%	5.48%	7.27%	-18.59%	23.69%	-	-
Horiz. %	139.02%	134.49%	113.94%	108.01%	100.70%	123.69%	100.00%	-
P/EPS	9.47	16.12	18.29	18.88	20.56	21.67	16.26	-8.60%
YoY %	-41.25%	-11.86%	-3.12%	-8.17%	-5.12%	33.27%	-	-
Horiz. %	58.24%	99.14%	112.48%	116.11%	126.45%	133.27%	100.00%	-
EY	10.56	6.20	5.47	5.30	4.86	4.62	6.15	9.41%
YoY %	70.32%	13.35%	3.21%	9.05%	5.19%	-24.88%	-	-
Horiz. %	171.71%	100.81%	88.94%	86.18%	79.02%	75.12%	100.00%	-
DY	3.15	2.88	2.37	2.37	2.24	3.63	1.31	15.73%
YoY %	9.38%	21.52%	0.00%	5.80%	-38.29%	177.10%	-	-
Horiz. %	240.46%	219.85%	180.92%	180.92%	170.99%	277.10%	100.00%	-
P/NAPS	3.02	2.77	2.33	2.41	2.53	2.64	2.55	2.85%
YoY %	9.03%	18.88%	-3.32%	-4.74%	-4.17%	3.53%	-	-
Horiz. %	118.43%	108.63%	91.37%	94.51%	99.22%	103.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	-
Price	16.14	14.18	17.58	15.64	13.72	13.80	16.28	-
P/RPS	4.06	3.95	3.40	3.19	2.96	3.56	3.06	4.82%
YoY %	2.78%	16.18%	6.58%	7.77%	-16.85%	16.34%	-	-
Horiz. %	132.68%	129.08%	111.11%	104.25%	96.73%	116.34%	100.00%	-
P/EPS	9.64	16.47	19.03	19.43	21.02	21.70	17.30	-9.27%
YoY %	-41.47%	-13.45%	-2.06%	-7.56%	-3.13%	25.43%	-	-
Horiz. %	55.72%	95.20%	110.00%	112.31%	121.50%	125.43%	100.00%	-
EY	10.38	6.07	5.25	5.15	4.76	4.61	5.78	10.24%
YoY %	71.00%	15.62%	1.94%	8.19%	3.25%	-20.24%	-	-
Horiz. %	179.58%	105.02%	90.83%	89.10%	82.35%	79.76%	100.00%	-
DY	3.10	2.82	2.28	2.30	2.19	3.62	1.23	16.64%
YoY %	9.93%	23.68%	-0.87%	5.02%	-39.50%	194.31%	-	-
Horiz. %	252.03%	229.27%	185.37%	186.99%	178.05%	294.31%	100.00%	-
P/NAPS	3.08	2.83	2.42	2.48	2.59	2.65	2.71	2.15%
YoY %	8.83%	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	-	-
Horiz. %	113.65%	104.43%	89.30%	91.51%	95.57%	97.79%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

10 Mins

SELL

2024-06-26 16:40:00

EMA 5

5 Mins

SELL

2024-06-26 16:40:00

MACD/RSI

5 Mins

SELL

2024-06-26 16:25:00

ADX

5 Mins

SELL

2024-06-26 14:45:00

EMA 5

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

641

PTRANS

PERAK TRANSIT BERHAD

624

DNEX

DAGANG NEXCHANGE BERHAD

614

NOTION

NOTION VTEC BHD

604

HLIND

HONG LEONG INDUSTRIES BHD

599

MPI

MALAYSIAN PACIFIC INDUSTRIES

565

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

GENTING

GENTING BHD

399

PBBANK

PUBLIC BANK BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

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