[LPI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	1,023,196	884,541	748,436	778,504	695,464	596,636	497,513	12.75%
YoY %	15.68%	18.19%	-3.86%	11.94%	16.56%	19.92%	-	-
Horiz. %	205.66%	177.79%	150.44%	156.48%	139.79%	119.92%	100.00%	-
PBT	201,885	197,405	176,229	153,086	129,396	115,852	100,254	12.36%
YoY %	2.27%	12.02%	15.12%	18.31%	11.69%	15.56%	-	-
Horiz. %	201.37%	196.90%	175.78%	152.70%	129.07%	115.56%	100.00%	-
Tax	-42,498	-43,858	-41,601	-31,597	-33,986	-32,438	-29,981	5.98%
YoY %	3.10%	-5.43%	-31.66%	7.03%	-4.77%	-8.20%	-	-
Horiz. %	141.75%	146.29%	138.76%	105.39%	113.36%	108.20%	100.00%	-
NP	159,386	153,546	134,628	121,489	95,409	83,413	70,273	14.61%
YoY %	3.80%	14.05%	10.81%	27.33%	14.38%	18.70%	-	-
Horiz. %	226.81%	218.50%	191.58%	172.88%	135.77%	118.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,386	153,546	134,628	121,489	95,409	83,413	70,273	14.61%
YoY %	3.80%	14.05%	10.81%	27.33%	14.38%	18.70%	-	-
Horiz. %	226.81%	218.50%	191.58%	172.88%	135.77%	118.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.05%	22.22%	23.61%	20.64%	26.27%	28.00%	29.91%	-
YoY %	-5.27%	-5.89%	14.39%	-21.43%	-6.18%	-6.39%	-	-
Horiz. %	70.38%	74.29%	78.94%	69.01%	87.83%	93.61%	100.00%	-
Total Cost	863,809	730,994	613,808	657,014	600,054	513,222	427,240	12.43%
YoY %	18.17%	19.09%	-6.58%	9.49%	16.92%	20.12%	-	-
Horiz. %	202.18%	171.10%	143.67%	153.78%	140.45%	120.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,216,439	1,074,834	1,068,794	803,877	330,982	345,250	372,925	21.75%
YoY %	13.17%	0.57%	32.95%	142.88%	-4.13%	-7.42%	-	-
Horiz. %	326.19%	288.22%	286.60%	215.56%	88.75%	92.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	44,061	73,425	28,625	48,180	55,065	55,070	46,026	-0.72%
YoY %	-39.99%	156.51%	-40.59%	-12.50%	-0.01%	19.65%	-	-
Horiz. %	95.73%	159.53%	62.19%	104.68%	119.64%	119.65%	100.00%	-
Div Payout %	27.64%	47.82%	21.26%	39.66%	57.71%	66.02%	65.50%	-
YoY %	-42.20%	124.93%	-46.39%	-31.28%	-12.59%	0.79%	-	-
Horiz. %	42.20%	73.01%	32.46%	60.55%	88.11%	100.79%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,216,439	1,074,834	1,068,794	803,877	330,982	345,250	372,925	21.75%
YoY %	13.17%	0.57%	32.95%	142.88%	-4.13%	-7.42%	-	-
Horiz. %	326.19%	288.22%	286.60%	215.56%	88.75%	92.58%	100.00%	-
NOSH	220,309	220,275	214,694	137,659	137,662	137,676	138,079	8.09%
YoY %	0.02%	2.60%	55.96%	-0.00%	-0.01%	-0.29%	-	-
Horiz. %	159.55%	159.53%	155.49%	99.70%	99.70%	99.71%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	15.58%	17.36%	17.99%	15.61%	13.72%	13.98%	14.12%	-
YoY %	-10.25%	-3.50%	15.25%	13.78%	-1.86%	-0.99%	-	-
Horiz. %	110.34%	122.95%	127.41%	110.55%	97.17%	99.01%	100.00%	-
ROE	13.10%	14.29%	12.60%	15.11%	28.83%	24.16%	18.84%	-
YoY %	-8.33%	13.41%	-16.61%	-47.59%	19.33%	28.24%	-	-
Horiz. %	69.53%	75.85%	66.88%	80.20%	153.03%	128.24%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	464.44	401.56	348.60	565.53	505.19	433.36	360.31	4.31%
YoY %	15.66%	15.19%	-38.36%	11.94%	16.58%	20.27%	-	-
Horiz. %	128.90%	111.45%	96.75%	156.96%	140.21%	120.27%	100.00%	-
EPS	72.35	69.71	62.71	88.25	69.31	60.59	50.89	6.03%
YoY %	3.79%	11.16%	-28.94%	27.33%	14.39%	19.06%	-	-
Horiz. %	142.17%	136.98%	123.23%	173.41%	136.20%	119.06%	100.00%	-
DPS	20.00	33.33	13.33	35.00	40.00	40.00	33.33	-8.15%
YoY %	-39.99%	150.04%	-61.91%	-12.50%	0.00%	20.01%	-	-
Horiz. %	60.01%	100.00%	39.99%	105.01%	120.01%	120.01%	100.00%	-
NAPS	5.5215	4.8795	4.9782	5.8396	2.4043	2.5077	2.7008	12.64%
YoY %	13.16%	-1.98%	-14.75%	142.88%	-4.12%	-7.15%	-	-
Horiz. %	204.44%	180.67%	184.32%	216.22%	89.02%	92.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,644
RPS	256.84	222.03	187.87	195.42	174.57	149.76	124.88	12.75%
YoY %	15.68%	18.18%	-3.86%	11.94%	16.57%	19.92%	-	-
Horiz. %	205.67%	177.79%	150.44%	156.49%	139.79%	119.92%	100.00%	-
EPS	40.01	38.54	33.79	30.50	23.95	20.94	17.64	14.61%
YoY %	3.81%	14.06%	10.79%	27.35%	14.37%	18.71%	-	-
Horiz. %	226.81%	218.48%	191.55%	172.90%	135.77%	118.71%	100.00%	-
DPS	11.06	18.43	7.19	12.09	13.82	13.82	11.55	-0.71%
YoY %	-39.99%	156.33%	-40.53%	-12.52%	0.00%	19.65%	-	-
Horiz. %	95.76%	159.57%	62.25%	104.68%	119.65%	119.65%	100.00%	-
NAPS	3.0534	2.698	2.6828	2.0179	0.8308	0.8666	0.9361	21.75%
YoY %	13.17%	0.57%	32.95%	142.89%	-4.13%	-7.42%	-	-
Horiz. %	326.18%	288.22%	286.59%	215.56%	88.75%	92.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	13.30	11.86	11.74	12.40	10.40	11.30	8.30	-
P/RPS	2.86	2.95	3.37	2.19	2.06	2.61	2.30	3.69%
YoY %	-3.05%	-12.46%	53.88%	6.31%	-21.07%	13.48%	-	-
Horiz. %	124.35%	128.26%	146.52%	95.22%	89.57%	113.48%	100.00%	-
P/EPS	18.38	17.01	18.72	14.05	15.01	18.65	16.31	2.00%
YoY %	8.05%	-9.13%	33.24%	-6.40%	-19.52%	14.35%	-	-
Horiz. %	112.69%	104.29%	114.78%	86.14%	92.03%	114.35%	100.00%	-
EY	5.44	5.88	5.34	7.12	6.66	5.36	6.13	-1.96%
YoY %	-7.48%	10.11%	-25.00%	6.91%	24.25%	-12.56%	-	-
Horiz. %	88.74%	95.92%	87.11%	116.15%	108.65%	87.44%	100.00%	-
DY	1.50	2.81	1.14	2.82	3.85	3.54	4.02	-15.13%
YoY %	-46.62%	146.49%	-59.57%	-26.75%	8.76%	-11.94%	-	-
Horiz. %	37.31%	69.90%	28.36%	70.15%	95.77%	88.06%	100.00%	-
P/NAPS	2.41	2.43	2.36	2.12	4.33	4.51	3.07	-3.95%
YoY %	-0.82%	2.97%	11.32%	-51.04%	-3.99%	46.91%	-	-
Horiz. %	78.50%	79.15%	76.87%	69.06%	141.04%	146.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	09/10/12	06/10/11	07/10/10	08/10/09	09/10/08	09/10/07	05/10/06	-
Price	13.50	11.78	11.76	12.22	10.10	11.50	8.30	-
P/RPS	2.91	2.93	3.37	2.16	2.00	2.65	2.30	3.99%
YoY %	-0.68%	-13.06%	56.02%	8.00%	-24.53%	15.22%	-	-
Horiz. %	126.52%	127.39%	146.52%	93.91%	86.96%	115.22%	100.00%	-
P/EPS	18.66	16.90	18.75	13.85	14.57	18.98	16.31	2.26%
YoY %	10.41%	-9.87%	35.38%	-4.94%	-23.23%	16.37%	-	-
Horiz. %	114.41%	103.62%	114.96%	84.92%	89.33%	116.37%	100.00%	-
EY	5.36	5.92	5.33	7.22	6.86	5.27	6.13	-2.21%
YoY %	-9.46%	11.07%	-26.18%	5.25%	30.17%	-14.03%	-	-
Horiz. %	87.44%	96.57%	86.95%	117.78%	111.91%	85.97%	100.00%	-
DY	1.48	2.83	1.13	2.86	3.96	3.48	4.02	-15.32%
YoY %	-47.70%	150.44%	-60.49%	-27.78%	13.79%	-13.43%	-	-
Horiz. %	36.82%	70.40%	28.11%	71.14%	98.51%	86.57%	100.00%	-
P/NAPS	2.44	2.41	2.36	2.09	4.20	4.59	3.07	-3.75%
YoY %	1.24%	2.12%	12.92%	-50.24%	-8.50%	49.51%	-	-
Horiz. %	79.48%	78.50%	76.87%	68.08%	136.81%	149.51%	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 - 28 June 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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