[LPI] YoY Cumulative 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
Cumulative Result
Revenue	767,397	663,406	561,327	583,878	521,598	447,477	373,135	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	151,414	148,054	132,172	114,815	97,047	86,889	75,191	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	-31,874	-32,894	-31,201	-23,698	-25,490	-24,329	-22,486	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	119,540	115,160	100,971	91,117	71,557	62,560	52,705	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	119,540	115,160	100,971	91,117	71,557	62,560	52,705	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	647,857	548,246	460,356	492,761	450,041	384,917	320,430	12.43%
YoY %	18.17%	19.09%	-6.58%	9.49%	16.92%	20.13%	-	-
Horiz. %	202.18%	171.10%	143.67%	153.78%	140.45%	120.13%	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	33,046	55,068	21,469	36,135	41,298	41,302	34,519	-0.72%
YoY %	-39.99%	156.50%	-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	9.83%	10.71%	9.45%	11.33%	21.62%	18.12%	14.13%	-
YoY %	-8.22%	13.33%	-16.59%	-47.59%	19.32%	28.24%	-	-
Horiz. %	69.57%	75.80%	66.88%	80.18%	153.01%	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	348.33	301.17	261.45	424.15	378.90	325.02	270.23	4.31%
YoY %	15.66%	15.19%	-38.36%	11.94%	16.58%	20.28%	-	-
Horiz. %	128.90%	111.45%	96.75%	156.96%	140.21%	120.28%	100.00%	-
EPS	54.26	52.28	47.03	66.19	51.98	45.44	38.17	6.03%
YoY %	3.79%	11.16%	-28.95%	27.34%	14.39%	19.05%	-	-
Horiz. %	142.15%	136.97%	123.21%	173.41%	136.18%	119.05%	100.00%	-
DPS	15.00	25.00	10.00	26.25	30.00	30.00	25.00	-8.15%
YoY %	-40.00%	150.00%	-61.90%	-12.50%	0.00%	20.00%	-	-
Horiz. %	60.00%	100.00%	40.00%	105.00%	120.00%	120.00%	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	192.63	166.52	140.90	146.56	130.93	112.32	93.66	12.75%
YoY %	15.68%	18.18%	-3.86%	11.94%	16.57%	19.92%	-	-
Horiz. %	205.67%	177.79%	150.44%	156.48%	139.79%	119.92%	100.00%	-
EPS	30.01	28.91	25.35	22.87	17.96	15.70	13.23	14.61%
YoY %	3.80%	14.04%	10.84%	27.34%	14.39%	18.67%	-	-
Horiz. %	226.83%	218.52%	191.61%	172.86%	135.75%	118.67%	100.00%	-
DPS	8.30	13.82	5.39	9.07	10.37	10.37	8.67	-0.72%
YoY %	-39.94%	156.40%	-40.57%	-12.54%	0.00%	19.61%	-	-
Horiz. %	95.73%	159.40%	62.17%	104.61%	119.61%	119.61%	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	3.82	3.94	4.49	2.92	2.74	3.48	3.07	3.70%
YoY %	-3.05%	-12.25%	53.77%	6.57%	-21.26%	13.36%	-	-
Horiz. %	124.43%	128.34%	146.25%	95.11%	89.25%	113.36%	100.00%	-
P/EPS	24.51	22.69	24.96	18.73	20.01	24.87	21.74	2.01%
YoY %	8.02%	-9.09%	33.26%	-6.40%	-19.54%	14.40%	-	-
Horiz. %	112.74%	104.37%	114.81%	86.15%	92.04%	114.40%	100.00%	-
EY	4.08	4.41	4.01	5.34	5.00	4.02	4.60	-1.97%
YoY %	-7.48%	9.98%	-24.91%	6.80%	24.38%	-12.61%	-	-
Horiz. %	88.70%	95.87%	87.17%	116.09%	108.70%	87.39%	100.00%	-
DY	1.13	2.11	0.85	2.12	2.88	2.65	3.01	-15.05%
YoY %	-46.45%	148.24%	-59.91%	-26.39%	8.68%	-11.96%	-	-
Horiz. %	37.54%	70.10%	28.24%	70.43%	95.68%	88.04%	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	3.88	3.91	4.50	2.88	2.67	3.54	3.07	3.97%
YoY %	-0.77%	-13.11%	56.25%	7.87%	-24.58%	15.31%	-	-
Horiz. %	126.38%	127.36%	146.58%	93.81%	86.97%	115.31%	100.00%	-
P/EPS	24.88	22.53	25.01	18.46	19.43	25.31	21.74	2.27%
YoY %	10.43%	-9.92%	35.48%	-4.99%	-23.23%	16.42%	-	-
Horiz. %	114.44%	103.63%	115.04%	84.91%	89.37%	116.42%	100.00%	-
EY	4.02	4.44	4.00	5.42	5.15	3.95	4.60	-2.21%
YoY %	-9.46%	11.00%	-26.20%	5.24%	30.38%	-14.13%	-	-
Horiz. %	87.39%	96.52%	86.96%	117.83%	111.96%	85.87%	100.00%	-
DY	1.11	2.12	0.85	2.15	2.97	2.61	3.01	-15.30%
YoY %	-47.64%	149.41%	-60.47%	-27.61%	13.79%	-13.29%	-	-
Horiz. %	36.88%	70.43%	28.24%	71.43%	98.67%	86.71%	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

908

HLIND

HONG LEONG INDUSTRIES BHD

864

JCY

JCY INTERNATIONAL BERHAD

410

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

385

GENTING

GENTING BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

UCHITEC

UCHI TECHNOLOGIES BHD

312

MAYBANK

MALAYAN BANKING BHD

258

GENM

GENTING MALAYSIA BERHAD

248

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

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

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