[LPI] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	1,023,340	945,963	870,525	824,373	767,397	663,406	561,327	10.51%
YoY %	8.18%	8.67%	5.60%	7.42%	15.68%	18.19%	-	-
Horiz. %	182.31%	168.52%	155.08%	146.86%	136.71%	118.19%	100.00%	-
PBT	412,059	267,450	208,650	185,492	151,414	148,054	132,172	20.84%
YoY %	54.07%	28.18%	12.48%	22.51%	2.27%	12.02%	-	-
Horiz. %	311.76%	202.35%	157.86%	140.34%	114.56%	112.02%	100.00%	-
Tax	-56,286	-48,672	-42,693	-36,444	-31,874	-32,894	-31,201	10.32%
YoY %	-15.64%	-14.00%	-17.15%	-14.34%	3.10%	-5.43%	-	-
Horiz. %	180.40%	156.00%	136.83%	116.80%	102.16%	105.43%	100.00%	-
NP	355,773	218,778	165,957	149,048	119,540	115,160	100,971	23.33%
YoY %	62.62%	31.83%	11.34%	24.68%	3.80%	14.05%	-	-
Horiz. %	352.35%	216.67%	164.36%	147.61%	118.39%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	355,773	218,778	165,957	149,048	119,540	115,160	100,971	23.33%
YoY %	62.62%	31.83%	11.34%	24.68%	3.80%	14.05%	-	-
Horiz. %	352.35%	216.67%	164.36%	147.61%	118.39%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.66%	18.20%	20.46%	19.65%	21.05%	22.22%	23.61%	-
YoY %	-24.95%	-11.05%	4.12%	-6.65%	-5.27%	-5.89%	-	-
Horiz. %	57.86%	77.09%	86.66%	83.23%	89.16%	94.11%	100.00%	-
Total Cost	667,567	727,185	704,568	675,325	647,857	548,246	460,356	6.38%
YoY %	-8.20%	3.21%	4.33%	4.24%	18.17%	19.09%	-	-
Horiz. %	145.01%	157.96%	153.05%	146.70%	140.73%	119.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,755,575	1,616,439	1,610,419	1,457,806	1,216,439	1,074,834	1,068,794	8.61%
YoY %	8.61%	0.37%	10.47%	19.84%	13.17%	0.57%	-	-
Horiz. %	164.26%	151.24%	150.68%	136.40%	113.81%	100.57%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	82,996	66,397	44,061	39,658	33,046	55,068	21,469	25.25%
YoY %	25.00%	50.69%	11.10%	20.01%	-39.99%	156.50%	-	-
Horiz. %	386.59%	309.27%	205.23%	184.72%	153.92%	256.50%	100.00%	-
Div Payout %	23.33%	30.35%	26.55%	26.61%	27.64%	47.82%	21.26%	-
YoY %	-23.13%	14.31%	-0.23%	-3.73%	-42.20%	124.93%	-	-
Horiz. %	109.74%	142.76%	124.88%	125.16%	130.01%	224.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,755,575	1,616,439	1,610,419	1,457,806	1,216,439	1,074,834	1,068,794	8.61%
YoY %	8.61%	0.37%	10.47%	19.84%	13.17%	0.57%	-	-
Horiz. %	164.26%	151.24%	150.68%	136.40%	113.81%	100.57%	100.00%	-
NOSH	331,986	331,986	220,306	220,322	220,309	220,275	214,694	7.52%
YoY %	0.00%	50.69%	-0.01%	0.01%	0.02%	2.60%	-	-
Horiz. %	154.63%	154.63%	102.61%	102.62%	102.62%	102.60%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	34.77%	23.13%	19.06%	18.08%	15.58%	17.36%	17.99%	-
YoY %	50.32%	21.35%	5.42%	16.05%	-10.25%	-3.50%	-	-
Horiz. %	193.27%	128.57%	105.95%	100.50%	86.60%	96.50%	100.00%	-
ROE	20.27%	13.53%	10.31%	10.22%	9.83%	10.71%	9.45%	-
YoY %	49.82%	31.23%	0.88%	3.97%	-8.22%	13.33%	-	-
Horiz. %	214.50%	143.17%	109.10%	108.15%	104.02%	113.33%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	308.25	284.94	395.14	374.17	348.33	301.17	261.45	2.77%
YoY %	8.18%	-27.89%	5.60%	7.42%	15.66%	15.19%	-	-
Horiz. %	117.90%	108.98%	151.13%	143.11%	133.23%	115.19%	100.00%	-
EPS	107.17	65.90	75.33	67.65	54.26	52.28	47.03	14.69%
YoY %	62.63%	-12.52%	11.35%	24.68%	3.79%	11.16%	-	-
Horiz. %	227.88%	140.12%	160.17%	143.84%	115.37%	111.16%	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	5.2881	4.869	7.3099	6.6167	5.5215	4.8795	4.9782	1.01%
YoY %	8.61%	-33.39%	10.48%	19.84%	13.16%	-1.98%	-	-
Horiz. %	106.23%	97.81%	146.84%	132.91%	110.91%	98.02%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,281
RPS	256.87	237.45	218.51	206.93	192.63	166.52	140.90	10.51%
YoY %	8.18%	8.67%	5.60%	7.42%	15.68%	18.18%	-	-
Horiz. %	182.31%	168.52%	155.08%	146.86%	136.71%	118.18%	100.00%	-
EPS	89.30	54.92	41.66	37.41	30.01	28.91	25.35	23.32%
YoY %	62.60%	31.83%	11.36%	24.66%	3.80%	14.04%	-	-
Horiz. %	352.27%	216.65%	164.34%	147.57%	118.38%	114.04%	100.00%	-
DPS	20.83	16.67	11.06	9.95	8.30	13.82	5.39	25.24%
YoY %	24.96%	50.72%	11.16%	19.88%	-39.94%	156.40%	-	-
Horiz. %	386.46%	309.28%	205.19%	184.60%	153.99%	256.40%	100.00%	-
NAPS	4.4068	4.0575	4.0424	3.6593	3.0534	2.698	2.6828	8.61%
YoY %	8.61%	0.37%	10.47%	19.84%	13.17%	0.57%	-	-
Horiz. %	164.26%	151.24%	150.68%	136.40%	113.81%	100.57%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	16.58	13.78	17.58	15.30	13.30	11.86	11.74	-
P/RPS	5.38	4.84	4.45	4.09	3.82	3.94	4.49	3.05%
YoY %	11.16%	8.76%	8.80%	7.07%	-3.05%	-12.25%	-	-
Horiz. %	119.82%	107.80%	99.11%	91.09%	85.08%	87.75%	100.00%	-
P/EPS	15.47	20.91	23.34	22.62	24.51	22.69	24.96	-7.65%
YoY %	-26.02%	-10.41%	3.18%	-7.71%	8.02%	-9.09%	-	-
Horiz. %	61.98%	83.77%	93.51%	90.62%	98.20%	90.91%	100.00%	-
EY	6.46	4.78	4.28	4.42	4.08	4.41	4.01	8.26%
YoY %	35.15%	11.68%	-3.17%	8.33%	-7.48%	9.98%	-	-
Horiz. %	161.10%	119.20%	106.73%	110.22%	101.75%	109.98%	100.00%	-
DY	1.51	1.45	1.14	1.18	1.13	2.11	0.85	10.04%
YoY %	4.14%	27.19%	-3.39%	4.42%	-46.45%	148.24%	-	-
Horiz. %	177.65%	170.59%	134.12%	138.82%	132.94%	248.24%	100.00%	-
P/NAPS	3.14	2.83	2.40	2.31	2.41	2.43	2.36	4.86%
YoY %	10.95%	17.92%	3.90%	-4.15%	-0.82%	2.97%	-	-
Horiz. %	133.05%	119.92%	101.69%	97.88%	102.12%	102.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	06/10/16	08/10/15	08/10/14	08/10/13	09/10/12	06/10/11	07/10/10	-
Price	16.50	14.44	17.48	15.44	13.50	11.78	11.76	-
P/RPS	5.35	5.07	4.42	4.13	3.88	3.91	4.50	2.92%
YoY %	5.52%	14.71%	7.02%	6.44%	-0.77%	-13.11%	-	-
Horiz. %	118.89%	112.67%	98.22%	91.78%	86.22%	86.89%	100.00%	-
P/EPS	15.40	21.91	23.20	22.82	24.88	22.53	25.01	-7.75%
YoY %	-29.71%	-5.56%	1.67%	-8.28%	10.43%	-9.92%	-	-
Horiz. %	61.58%	87.60%	92.76%	91.24%	99.48%	90.08%	100.00%	-
EY	6.49	4.56	4.31	4.38	4.02	4.44	4.00	8.39%
YoY %	42.32%	5.80%	-1.60%	8.96%	-9.46%	11.00%	-	-
Horiz. %	162.25%	114.00%	107.75%	109.50%	100.50%	111.00%	100.00%	-
DY	1.52	1.39	1.14	1.17	1.11	2.12	0.85	10.16%
YoY %	9.35%	21.93%	-2.56%	5.41%	-47.64%	149.41%	-	-
Horiz. %	178.82%	163.53%	134.12%	137.65%	130.59%	249.41%	100.00%	-
P/NAPS	3.12	2.97	2.39	2.33	2.44	2.41	2.36	4.75%
YoY %	5.05%	24.27%	2.58%	-4.51%	1.24%	2.12%	-	-
Horiz. %	132.20%	125.85%	101.27%	98.73%	103.39%	102.12%	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