[LPI] YoY Cumulative 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
Cumulative Result
Revenue	659,811	596,456	569,289	540,865	511,090	427,301	366,736	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	314,655	172,575	131,225	113,598	92,352	92,106	84,727	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	-36,650	-29,639	-29,463	-24,907	-20,444	-22,062	-19,961	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	278,005	142,936	101,762	88,691	71,908	70,044	64,766	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	278,005	142,936	101,762	88,691	71,908	70,044	64,766	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	381,806	453,520	467,527	452,174	439,182	357,257	301,970	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	82,996	66,397	44,062	39,663	33,045	55,066	13,765	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	15.96%	8.58%	6.36%	6.37%	6.16%	6.10%	7.84%	-
YoY %	86.01%	34.91%	-0.16%	3.41%	0.98%	-22.19%	-	-
Horiz. %	203.57%	109.44%	81.12%	81.25%	78.57%	77.81%	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	198.75	179.66	258.40	245.46	231.99	193.99	266.42	-4.76%
YoY %	10.63%	-30.47%	5.27%	5.81%	19.59%	-27.19%	-	-
Horiz. %	74.60%	67.43%	96.99%	92.13%	87.08%	72.81%	100.00%	-
EPS	83.74	43.05	46.19	40.25	32.64	31.80	30.18	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	25.00	20.00	20.00	18.00	15.00	25.00	10.00	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	165.62	149.72	142.90	135.77	128.29	193.99	92.06	10.27%
YoY %	10.62%	4.77%	5.25%	5.83%	-33.87%	110.72%	-	-
Horiz. %	179.90%	162.63%	155.22%	147.48%	139.35%	210.72%	100.00%	-
EPS	69.78	35.88	25.54	22.26	18.05	31.80	16.26	27.44%
YoY %	94.48%	40.49%	14.73%	23.32%	-43.24%	95.57%	-	-
Horiz. %	429.15%	220.66%	157.07%	136.90%	111.01%	195.57%	100.00%	-
DPS	20.83	16.67	11.06	9.96	8.30	25.00	3.46	34.83%
YoY %	24.96%	50.72%	11.04%	20.00%	-66.80%	622.54%	-	-
Horiz. %	602.02%	481.79%	319.65%	287.86%	239.88%	722.54%	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	7.98	7.73	6.54	6.19	5.78	7.11	5.74	5.63%
YoY %	3.23%	18.20%	5.65%	7.09%	-18.71%	23.87%	-	-
Horiz. %	139.02%	134.67%	113.94%	107.84%	100.70%	123.87%	100.00%	-
P/EPS	18.94	32.24	36.59	37.76	41.12	43.33	32.52	-8.60%
YoY %	-41.25%	-11.89%	-3.10%	-8.17%	-5.10%	33.24%	-	-
Horiz. %	58.24%	99.14%	112.52%	116.11%	126.45%	133.24%	100.00%	-
EY	5.28	3.10	2.73	2.65	2.43	2.31	3.08	9.39%
YoY %	70.32%	13.55%	3.02%	9.05%	5.19%	-25.00%	-	-
Horiz. %	171.43%	100.65%	88.64%	86.04%	78.90%	75.00%	100.00%	-
DY	1.58	1.44	1.18	1.18	1.12	1.81	0.65	15.93%
YoY %	9.72%	22.03%	0.00%	5.36%	-38.12%	178.46%	-	-
Horiz. %	243.08%	221.54%	181.54%	181.54%	172.31%	278.46%	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	8.12	7.89	6.80	6.37	5.91	7.12	6.11	4.84%
YoY %	2.92%	16.03%	6.75%	7.78%	-16.99%	16.53%	-	-
Horiz. %	132.90%	129.13%	111.29%	104.26%	96.73%	116.53%	100.00%	-
P/EPS	19.27	32.93	38.06	38.86	42.03	43.40	34.60	-9.28%
YoY %	-41.48%	-13.48%	-2.06%	-7.54%	-3.16%	25.43%	-	-
Horiz. %	55.69%	95.17%	110.00%	112.31%	121.47%	125.43%	100.00%	-
EY	5.19	3.04	2.63	2.57	2.38	2.30	2.89	10.24%
YoY %	70.72%	15.59%	2.33%	7.98%	3.48%	-20.42%	-	-
Horiz. %	179.58%	105.19%	91.00%	88.93%	82.35%	79.58%	100.00%	-
DY	1.55	1.41	1.14	1.15	1.09	1.81	0.61	16.79%
YoY %	9.93%	23.68%	-0.87%	5.50%	-39.78%	196.72%	-	-
Horiz. %	254.10%	231.15%	186.89%	188.52%	178.69%	296.72%	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 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