[LPI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3] | Financial Results | I3investor

[LPI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
07-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 55.9%
YoY- 10.81%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 824,373 767,397 663,406 561,327 583,878 521,598 447,477 10.70%
PBT 185,492 151,414 148,054 132,172 114,815 97,047 86,889 13.46%
Tax -36,444 -31,874 -32,894 -31,201 -23,698 -25,490 -24,329 6.96%
NP 149,048 119,540 115,160 100,971 91,117 71,557 62,560 15.55%
-
NP to SH 149,048 119,540 115,160 100,971 91,117 71,557 62,560 15.55%
-
Tax Rate 19.65% 21.05% 22.22% 23.61% 20.64% 26.27% 28.00% -
Total Cost 675,325 647,857 548,246 460,356 492,761 450,041 384,917 9.81%
-
Net Worth 1,457,806 1,216,439 1,074,834 1,068,794 803,877 330,982 345,250 27.10%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 39,658 33,046 55,068 21,469 36,135 41,298 41,302 -0.67%
Div Payout % 26.61% 27.64% 47.82% 21.26% 39.66% 57.71% 66.02% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,457,806 1,216,439 1,074,834 1,068,794 803,877 330,982 345,250 27.10%
NOSH 220,322 220,309 220,275 214,694 137,659 137,662 137,676 8.14%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.08% 15.58% 17.36% 17.99% 15.61% 13.72% 13.98% -
ROE 10.22% 9.83% 10.71% 9.45% 11.33% 21.62% 18.12% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 374.17 348.33 301.17 261.45 424.15 378.90 325.02 2.37%
EPS 67.65 54.26 52.28 47.03 66.19 51.98 45.44 6.85%
DPS 18.00 15.00 25.00 10.00 26.25 30.00 30.00 -8.15%
NAPS 6.6167 5.5215 4.8795 4.9782 5.8396 2.4043 2.5077 17.53%
Adjusted Per Share Value based on latest NOSH - 214,866
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 206.93 192.63 166.52 140.90 146.56 130.93 112.32 10.71%
EPS 37.41 30.01 28.91 25.35 22.87 17.96 15.70 15.55%
DPS 9.95 8.30 13.82 5.39 9.07 10.37 10.37 -0.68%
NAPS 3.6593 3.0534 2.698 2.6828 2.0179 0.8308 0.8666 27.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 15.30 13.30 11.86 11.74 12.40 10.40 11.30 -
P/RPS 4.09 3.82 3.94 4.49 2.92 2.74 3.48 2.72%
P/EPS 22.62 24.51 22.69 24.96 18.73 20.01 24.87 -1.56%
EY 4.42 4.08 4.41 4.01 5.34 5.00 4.02 1.59%
DY 1.18 1.13 2.11 0.85 2.12 2.88 2.65 -12.60%
P/NAPS 2.31 2.41 2.43 2.36 2.12 4.33 4.51 -10.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 -
Price 15.44 13.50 11.78 11.76 12.22 10.10 11.50 -
P/RPS 4.13 3.88 3.91 4.50 2.88 2.67 3.54 2.60%
P/EPS 22.82 24.88 22.53 25.01 18.46 19.43 25.31 -1.70%
EY 4.38 4.02 4.44 4.00 5.42 5.15 3.95 1.73%
DY 1.17 1.11 2.12 0.85 2.15 2.97 2.61 -12.50%
P/NAPS 2.33 2.44 2.41 2.36 2.09 4.20 4.59 -10.67%

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

Post a Comment