[LPI] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	366,736	377,253	329,870	291,394	247,168	226,574	187,832	11.79%
YoY %	-2.79%	14.36%	13.20%	17.89%	9.09%	20.63%	-	-
Horiz. %	195.25%	200.85%	175.62%	155.14%	131.59%	120.63%	100.00%	-
PBT	84,727	72,231	61,668	57,059	55,229	54,825	30,045	18.85%
YoY %	17.30%	17.13%	8.08%	3.31%	0.74%	82.48%	-	-
Horiz. %	282.00%	240.41%	205.25%	189.91%	183.82%	182.48%	100.00%	-
Tax	-19,961	-14,011	-16,347	-16,020	-15,927	-15,615	-8,630	14.99%
YoY %	-42.47%	14.29%	-2.04%	-0.58%	-2.00%	-80.94%	-	-
Horiz. %	231.30%	162.35%	189.42%	185.63%	184.55%	180.94%	100.00%	-
NP	64,766	58,220	45,321	41,039	39,302	39,210	21,415	20.24%
YoY %	11.24%	28.46%	10.43%	4.42%	0.23%	83.10%	-	-
Horiz. %	302.43%	271.87%	211.63%	191.64%	183.53%	183.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,766	58,220	45,321	41,039	39,302	39,210	21,415	20.24%
YoY %	11.24%	28.46%	10.43%	4.42%	0.23%	83.10%	-	-
Horiz. %	302.43%	271.87%	211.63%	191.64%	183.53%	183.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.56%	19.40%	26.51%	28.08%	28.84%	28.48%	28.72%	-
YoY %	21.44%	-26.82%	-5.59%	-2.64%	1.26%	-0.84%	-	-
Horiz. %	82.03%	67.55%	92.31%	97.77%	100.42%	99.16%	100.00%	-
Total Cost	301,970	319,033	284,549	250,355	207,866	187,364	166,417	10.43%
YoY %	-5.35%	12.12%	13.66%	20.44%	10.94%	12.59%	-	-
Horiz. %	181.45%	191.71%	170.99%	150.44%	124.91%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,921	741,165	335,116	354,279	384,195	358,988	303,627	18.14%
YoY %	11.44%	121.17%	-5.41%	-7.79%	7.02%	18.23%	-	-
Horiz. %	272.02%	244.10%	110.37%	116.68%	126.54%	118.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,765	36,137	41,301	41,328	34,523	26,985	-	-
YoY %	-61.91%	-12.50%	-0.07%	19.71%	27.93%	0.00%	-	-
Horiz. %	51.01%	133.92%	153.05%	153.15%	127.93%	100.00%	-	-
Div Payout %	21.25%	62.07%	91.13%	100.70%	87.84%	68.82%	-	-
YoY %	-65.76%	-31.89%	-9.50%	14.64%	27.64%	0.00%	-	-
Horiz. %	30.88%	90.19%	132.42%	146.32%	127.64%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	825,921	741,165	335,116	354,279	384,195	358,988	303,627	18.14%
YoY %	11.44%	121.17%	-5.41%	-7.79%	7.02%	18.23%	-	-
Horiz. %	272.02%	244.10%	110.37%	116.68%	126.54%	118.23%	100.00%	-
NOSH	137,653	137,668	137,670	137,760	138,095	134,927	123,145	1.87%
YoY %	-0.01%	-0.00%	-0.07%	-0.24%	2.35%	9.57%	-	-
Horiz. %	111.78%	111.79%	111.80%	111.87%	112.14%	109.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.66%	15.43%	13.74%	14.08%	15.90%	17.31%	11.40%	-
YoY %	14.45%	12.30%	-2.41%	-11.45%	-8.15%	51.84%	-	-
Horiz. %	154.91%	135.35%	120.53%	123.51%	139.47%	151.84%	100.00%	-
ROE	7.84%	7.86%	13.52%	11.58%	10.23%	10.92%	7.05%	-
YoY %	-0.25%	-41.86%	16.75%	13.20%	-6.32%	54.89%	-	-
Horiz. %	111.21%	111.49%	191.77%	164.26%	145.11%	154.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	266.42	274.03	239.61	211.52	178.98	167.92	152.53	9.73%
YoY %	-2.78%	14.37%	13.28%	18.18%	6.59%	10.09%	-	-
Horiz. %	174.67%	179.66%	157.09%	138.67%	117.34%	110.09%	100.00%	-
EPS	30.18	42.29	32.92	29.79	28.46	29.06	17.39	9.61%
YoY %	-28.64%	28.46%	10.51%	4.67%	-2.06%	67.11%	-	-
Horiz. %	173.55%	243.19%	189.30%	171.31%	163.66%	167.11%	100.00%	-
DPS	10.00	26.25	30.00	30.00	25.00	20.00	0.00	-
YoY %	-61.90%	-12.50%	0.00%	20.00%	25.00%	0.00%	-	-
Horiz. %	50.00%	131.25%	150.00%	150.00%	125.00%	100.00%	-	-
NAPS	6.00	5.3837	2.4342	2.5717	2.7821	2.6606	2.4656	15.96%
YoY %	11.45%	121.17%	-5.35%	-7.56%	4.57%	7.91%	-	-
Horiz. %	243.35%	218.35%	98.73%	104.30%	112.84%	107.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 137,780
RPS	92.06	94.70	82.80	73.14	62.04	56.87	47.15	11.79%
YoY %	-2.79%	14.37%	13.21%	17.89%	9.09%	20.62%	-	-
Horiz. %	195.25%	200.85%	175.61%	155.12%	131.58%	120.62%	100.00%	-
EPS	16.26	14.61	11.38	10.30	9.87	9.84	5.38	20.23%
YoY %	11.29%	28.38%	10.49%	4.36%	0.30%	82.90%	-	-
Horiz. %	302.23%	271.56%	211.52%	191.45%	183.46%	182.90%	100.00%	-
DPS	3.46	9.07	10.37	10.37	8.67	6.77	0.00	-
YoY %	-61.85%	-12.54%	0.00%	19.61%	28.06%	0.00%	-	-
Horiz. %	51.11%	133.97%	153.18%	153.18%	128.06%	100.00%	-	-
NAPS	2.0732	1.8604	0.8412	0.8893	0.9644	0.9011	0.7621	18.14%
YoY %	11.44%	121.16%	-5.41%	-7.79%	7.02%	18.24%	-	-
Horiz. %	272.04%	244.11%	110.38%	116.69%	126.55%	118.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	15.30	11.20	11.80	11.30	7.45	6.90	4.20	-
P/RPS	5.74	4.09	4.92	5.34	4.16	4.11	2.75	13.04%
YoY %	40.34%	-16.87%	-7.87%	28.37%	1.22%	49.45%	-	-
Horiz. %	208.73%	148.73%	178.91%	194.18%	151.27%	149.45%	100.00%	-
P/EPS	32.52	26.48	35.84	37.93	26.18	23.74	24.15	5.08%
YoY %	22.81%	-26.12%	-5.51%	44.88%	10.28%	-1.70%	-	-
Horiz. %	134.66%	109.65%	148.41%	157.06%	108.41%	98.30%	100.00%	-
EY	3.08	3.78	2.79	2.64	3.82	4.21	4.14	-4.80%
YoY %	-18.52%	35.48%	5.68%	-30.89%	-9.26%	1.69%	-	-
Horiz. %	74.40%	91.30%	67.39%	63.77%	92.27%	101.69%	100.00%	-
DY	0.65	2.34	2.54	2.65	3.36	2.90	0.00	-
YoY %	-72.22%	-7.87%	-4.15%	-21.13%	15.86%	0.00%	-	-
Horiz. %	22.41%	80.69%	87.59%	91.38%	115.86%	100.00%	-	-
P/NAPS	2.55	2.08	4.85	4.39	2.68	2.59	1.70	6.98%
YoY %	22.60%	-57.11%	10.48%	63.81%	3.47%	52.35%	-	-
Horiz. %	150.00%	122.35%	285.29%	258.24%	157.65%	152.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	08/07/10	06/07/09	09/07/08	04/07/07	06/07/06	06/07/05	29/07/04	-
Price	16.28	11.50	11.10	11.40	7.65	6.85	4.24	-
P/RPS	6.11	4.20	4.63	5.39	4.27	4.08	2.78	14.01%
YoY %	45.48%	-9.29%	-14.10%	26.23%	4.66%	46.76%	-	-
Horiz. %	219.78%	151.08%	166.55%	193.88%	153.60%	146.76%	100.00%	-
P/EPS	34.60	27.19	33.72	38.27	26.88	23.57	24.38	6.00%
YoY %	27.25%	-19.37%	-11.89%	42.37%	14.04%	-3.32%	-	-
Horiz. %	141.92%	111.53%	138.31%	156.97%	110.25%	96.68%	100.00%	-
EY	2.89	3.68	2.97	2.61	3.72	4.24	4.10	-5.65%
YoY %	-21.47%	23.91%	13.79%	-29.84%	-12.26%	3.41%	-	-
Horiz. %	70.49%	89.76%	72.44%	63.66%	90.73%	103.41%	100.00%	-
DY	0.61	2.28	2.70	2.63	3.27	2.92	0.00	-
YoY %	-73.25%	-15.56%	2.66%	-19.57%	11.99%	0.00%	-	-
Horiz. %	20.89%	78.08%	92.47%	90.07%	111.99%	100.00%	-	-
P/NAPS	2.71	2.14	4.56	4.43	2.75	2.57	1.72	7.86%
YoY %	26.64%	-53.07%	2.93%	61.09%	7.00%	49.42%	-	-
Horiz. %	157.56%	124.42%	265.12%	257.56%	159.88%	149.42%	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