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

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	824,373	767,397	663,406	561,327	583,878	521,598	447,477	10.70%
YoY %	7.42%	15.68%	18.19%	-3.86%	11.94%	16.56%	-	-
Horiz. %	184.23%	171.49%	148.25%	125.44%	130.48%	116.56%	100.00%	-
PBT	185,492	151,414	148,054	132,172	114,815	97,047	86,889	13.46%
YoY %	22.51%	2.27%	12.02%	15.12%	18.31%	11.69%	-	-
Horiz. %	213.48%	174.26%	170.39%	152.12%	132.14%	111.69%	100.00%	-
Tax	-36,444	-31,874	-32,894	-31,201	-23,698	-25,490	-24,329	6.96%
YoY %	-14.34%	3.10%	-5.43%	-31.66%	7.03%	-4.77%	-	-
Horiz. %	149.80%	131.01%	135.20%	128.25%	97.41%	104.77%	100.00%	-
NP	149,048	119,540	115,160	100,971	91,117	71,557	62,560	15.55%
YoY %	24.68%	3.80%	14.05%	10.81%	27.33%	14.38%	-	-
Horiz. %	238.25%	191.08%	184.08%	161.40%	145.65%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,048	119,540	115,160	100,971	91,117	71,557	62,560	15.55%
YoY %	24.68%	3.80%	14.05%	10.81%	27.33%	14.38%	-	-
Horiz. %	238.25%	191.08%	184.08%	161.40%	145.65%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.65%	21.05%	22.22%	23.61%	20.64%	26.27%	28.00%	-
YoY %	-6.65%	-5.27%	-5.89%	14.39%	-21.43%	-6.18%	-	-
Horiz. %	70.18%	75.18%	79.36%	84.32%	73.71%	93.82%	100.00%	-
Total Cost	675,325	647,857	548,246	460,356	492,761	450,041	384,917	9.81%
YoY %	4.24%	18.17%	19.09%	-6.58%	9.49%	16.92%	-	-
Horiz. %	175.45%	168.31%	142.43%	119.60%	128.02%	116.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,457,806	1,216,439	1,074,834	1,068,794	803,877	330,982	345,250	27.10%
YoY %	19.84%	13.17%	0.57%	32.95%	142.88%	-4.13%	-	-
Horiz. %	422.25%	352.34%	311.32%	309.57%	232.84%	95.87%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	39,658	33,046	55,068	21,469	36,135	41,298	41,302	-0.67%
YoY %	20.01%	-39.99%	156.50%	-40.59%	-12.50%	-0.01%	-	-
Horiz. %	96.02%	80.01%	133.33%	51.98%	87.49%	99.99%	100.00%	-
Div Payout %	26.61%	27.64%	47.82%	21.26%	39.66%	57.71%	66.02%	-
YoY %	-3.73%	-42.20%	124.93%	-46.39%	-31.28%	-12.59%	-	-
Horiz. %	40.31%	41.87%	72.43%	32.20%	60.07%	87.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,457,806	1,216,439	1,074,834	1,068,794	803,877	330,982	345,250	27.10%
YoY %	19.84%	13.17%	0.57%	32.95%	142.88%	-4.13%	-	-
Horiz. %	422.25%	352.34%	311.32%	309.57%	232.84%	95.87%	100.00%	-
NOSH	220,322	220,309	220,275	214,694	137,659	137,662	137,676	8.14%
YoY %	0.01%	0.02%	2.60%	55.96%	-0.00%	-0.01%	-	-
Horiz. %	160.03%	160.02%	160.00%	155.94%	99.99%	99.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	18.08%	15.58%	17.36%	17.99%	15.61%	13.72%	13.98%	-
YoY %	16.05%	-10.25%	-3.50%	15.25%	13.78%	-1.86%	-	-
Horiz. %	129.33%	111.44%	124.18%	128.68%	111.66%	98.14%	100.00%	-
ROE	10.22%	9.83%	10.71%	9.45%	11.33%	21.62%	18.12%	-
YoY %	3.97%	-8.22%	13.33%	-16.59%	-47.59%	19.32%	-	-
Horiz. %	56.40%	54.25%	59.11%	52.15%	62.53%	119.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	374.17	348.33	301.17	261.45	424.15	378.90	325.02	2.37%
YoY %	7.42%	15.66%	15.19%	-38.36%	11.94%	16.58%	-	-
Horiz. %	115.12%	107.17%	92.66%	80.44%	130.50%	116.58%	100.00%	-
EPS	67.65	54.26	52.28	47.03	66.19	51.98	45.44	6.85%
YoY %	24.68%	3.79%	11.16%	-28.95%	27.34%	14.39%	-	-
Horiz. %	148.88%	119.41%	115.05%	103.50%	145.66%	114.39%	100.00%	-
DPS	18.00	15.00	25.00	10.00	26.25	30.00	30.00	-8.15%
YoY %	20.00%	-40.00%	150.00%	-61.90%	-12.50%	0.00%	-	-
Horiz. %	60.00%	50.00%	83.33%	33.33%	87.50%	100.00%	100.00%	-
NAPS	6.6167	5.5215	4.8795	4.9782	5.8396	2.4043	2.5077	17.53%
YoY %	19.84%	13.16%	-1.98%	-14.75%	142.88%	-4.12%	-	-
Horiz. %	263.86%	220.18%	194.58%	198.52%	232.87%	95.88%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,866
RPS	206.93	192.63	166.52	140.90	146.56	130.93	112.32	10.71%
YoY %	7.42%	15.68%	18.18%	-3.86%	11.94%	16.57%	-	-
Horiz. %	184.23%	171.50%	148.25%	125.45%	130.48%	116.57%	100.00%	-
EPS	37.41	30.01	28.91	25.35	22.87	17.96	15.70	15.55%
YoY %	24.66%	3.80%	14.04%	10.84%	27.34%	14.39%	-	-
Horiz. %	238.28%	191.15%	184.14%	161.46%	145.67%	114.39%	100.00%	-
DPS	9.95	8.30	13.82	5.39	9.07	10.37	10.37	-0.68%
YoY %	19.88%	-39.94%	156.40%	-40.57%	-12.54%	0.00%	-	-
Horiz. %	95.95%	80.04%	133.27%	51.98%	87.46%	100.00%	100.00%	-
NAPS	3.6593	3.0534	2.698	2.6828	2.0179	0.8308	0.8666	27.10%
YoY %	19.84%	13.17%	0.57%	32.95%	142.89%	-4.13%	-	-
Horiz. %	422.26%	352.34%	311.33%	309.58%	232.85%	95.87%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.07%	-3.05%	-12.25%	53.77%	6.57%	-21.26%	-	-
Horiz. %	117.53%	109.77%	113.22%	129.02%	83.91%	78.74%	100.00%	-
P/EPS	22.62	24.51	22.69	24.96	18.73	20.01	24.87	-1.56%
YoY %	-7.71%	8.02%	-9.09%	33.26%	-6.40%	-19.54%	-	-
Horiz. %	90.95%	98.55%	91.23%	100.36%	75.31%	80.46%	100.00%	-
EY	4.42	4.08	4.41	4.01	5.34	5.00	4.02	1.59%
YoY %	8.33%	-7.48%	9.98%	-24.91%	6.80%	24.38%	-	-
Horiz. %	109.95%	101.49%	109.70%	99.75%	132.84%	124.38%	100.00%	-
DY	1.18	1.13	2.11	0.85	2.12	2.88	2.65	-12.60%
YoY %	4.42%	-46.45%	148.24%	-59.91%	-26.39%	8.68%	-	-
Horiz. %	44.53%	42.64%	79.62%	32.08%	80.00%	108.68%	100.00%	-
P/NAPS	2.31	2.41	2.43	2.36	2.12	4.33	4.51	-10.54%
YoY %	-4.15%	-0.82%	2.97%	11.32%	-51.04%	-3.99%	-	-
Horiz. %	51.22%	53.44%	53.88%	52.33%	47.01%	96.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.44%	-0.77%	-13.11%	56.25%	7.87%	-24.58%	-	-
Horiz. %	116.67%	109.60%	110.45%	127.12%	81.36%	75.42%	100.00%	-
P/EPS	22.82	24.88	22.53	25.01	18.46	19.43	25.31	-1.70%
YoY %	-8.28%	10.43%	-9.92%	35.48%	-4.99%	-23.23%	-	-
Horiz. %	90.16%	98.30%	89.02%	98.81%	72.94%	76.77%	100.00%	-
EY	4.38	4.02	4.44	4.00	5.42	5.15	3.95	1.73%
YoY %	8.96%	-9.46%	11.00%	-26.20%	5.24%	30.38%	-	-
Horiz. %	110.89%	101.77%	112.41%	101.27%	137.22%	130.38%	100.00%	-
DY	1.17	1.11	2.12	0.85	2.15	2.97	2.61	-12.50%
YoY %	5.41%	-47.64%	149.41%	-60.47%	-27.61%	13.79%	-	-
Horiz. %	44.83%	42.53%	81.23%	32.57%	82.38%	113.79%	100.00%	-
P/NAPS	2.33	2.44	2.41	2.36	2.09	4.20	4.59	-10.67%
YoY %	-4.51%	1.24%	2.12%	12.92%	-50.24%	-8.50%	-	-
Horiz. %	50.76%	53.16%	52.51%	51.42%	45.53%	91.50%	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