[LPI] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	265,029	213,889	173,869	166,346	144,308	137,785	108,261	16.07%
YoY %	23.91%	23.02%	4.52%	15.27%	4.73%	27.27%	-	-
Horiz. %	244.81%	197.57%	160.60%	153.65%	133.30%	127.27%	100.00%	-
PBT	54,531	41,971	35,896	29,994	24,308	21,711	21,576	16.69%
YoY %	29.93%	16.92%	19.68%	23.39%	11.96%	0.63%	-	-
Horiz. %	252.74%	194.53%	166.37%	139.02%	112.66%	100.63%	100.00%	-
Tax	-14,100	-10,553	-9,452	-7,252	-6,402	-6,500	-6,376	14.12%
YoY %	-33.61%	-11.65%	-30.34%	-13.28%	1.51%	-1.94%	-	-
Horiz. %	221.14%	165.51%	148.24%	113.74%	100.41%	101.94%	100.00%	-
NP	40,431	31,418	26,444	22,742	17,906	15,211	15,200	17.69%
YoY %	28.69%	18.81%	16.28%	27.01%	17.72%	0.07%	-	-
Horiz. %	265.99%	206.70%	173.97%	149.62%	117.80%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,431	31,418	26,444	22,742	17,906	15,211	15,200	17.69%
YoY %	28.69%	18.81%	16.28%	27.01%	17.72%	0.07%	-	-
Horiz. %	265.99%	206.70%	173.97%	149.62%	117.80%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	25.14%	26.33%	24.18%	26.34%	29.94%	29.55%	-
YoY %	2.86%	-4.52%	8.89%	-8.20%	-12.02%	1.32%	-	-
Horiz. %	87.51%	85.08%	89.10%	81.83%	89.14%	101.32%	100.00%	-
Total Cost	224,598	182,471	147,425	143,604	126,402	122,574	93,061	15.80%
YoY %	23.09%	23.77%	2.66%	13.61%	3.12%	31.71%	-	-
Horiz. %	241.34%	196.08%	158.42%	154.31%	135.83%	131.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,144	1,147,968	825,944	741,138	335,025	354,330	384,086	20.33%
YoY %	1.67%	38.99%	11.44%	121.22%	-5.45%	-7.75%	-	-
Horiz. %	303.88%	298.88%	215.04%	192.96%	87.23%	92.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	33,049	55,080	13,765	36,136	41,289	41,334	34,514	-0.71%
YoY %	-40.00%	300.15%	-61.91%	-12.48%	-0.11%	19.76%	-	-
Horiz. %	95.76%	159.59%	39.88%	104.70%	119.63%	119.76%	100.00%	-
Div Payout %	81.74%	175.32%	52.06%	158.90%	230.59%	271.74%	227.07%	-
YoY %	-53.38%	236.77%	-67.24%	-31.09%	-15.14%	19.67%	-	-
Horiz. %	36.00%	77.21%	22.93%	69.98%	101.55%	119.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,167,144	1,147,968	825,944	741,138	335,025	354,330	384,086	20.33%
YoY %	1.67%	38.99%	11.44%	121.22%	-5.45%	-7.75%	-	-
Horiz. %	303.88%	298.88%	215.04%	192.96%	87.23%	92.25%	100.00%	-
NOSH	220,332	398,383	137,657	137,663	137,632	137,780	138,056	8.09%
YoY %	-44.69%	189.40%	-0.00%	0.02%	-0.11%	-0.20%	-	-
Horiz. %	159.60%	288.57%	99.71%	99.72%	99.69%	99.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.26%	14.69%	15.21%	13.67%	12.41%	11.04%	14.04%	-
YoY %	3.88%	-3.42%	11.27%	10.15%	12.41%	-21.37%	-	-
Horiz. %	108.69%	104.63%	108.33%	97.36%	88.39%	78.63%	100.00%	-
ROE	3.46%	2.74%	3.20%	3.07%	5.34%	4.29%	3.96%	-
YoY %	26.28%	-14.37%	4.23%	-42.51%	24.48%	8.33%	-	-
Horiz. %	87.37%	69.19%	80.81%	77.53%	134.85%	108.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	120.29	97.08	126.31	120.84	104.85	100.00	78.42	7.38%
YoY %	23.91%	-23.14%	4.53%	15.25%	4.85%	27.52%	-	-
Horiz. %	153.39%	123.79%	161.07%	154.09%	133.70%	127.52%	100.00%	-
EPS	18.35	14.26	12.32	16.52	13.01	11.04	11.01	8.87%
YoY %	28.68%	15.75%	-25.42%	26.98%	17.84%	0.27%	-	-
Horiz. %	166.67%	129.52%	111.90%	150.05%	118.17%	100.27%	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	5.2972	5.2104	6.00	5.3837	2.4342	2.5717	2.7821	11.31%
YoY %	1.67%	-13.16%	11.45%	121.17%	-5.35%	-7.56%	-	-
Horiz. %	190.40%	187.28%	215.66%	193.51%	87.50%	92.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,663
RPS	66.53	97.08	43.64	41.76	36.22	34.59	27.18	16.07%
YoY %	-31.47%	122.46%	4.50%	15.30%	4.71%	27.26%	-	-
Horiz. %	244.78%	357.17%	160.56%	153.64%	133.26%	127.26%	100.00%	-
EPS	10.15	14.26	6.64	5.71	4.49	3.82	3.82	17.67%
YoY %	-28.82%	114.76%	16.29%	27.17%	17.54%	0.00%	-	-
Horiz. %	265.71%	373.30%	173.82%	149.48%	117.54%	100.00%	100.00%	-
DPS	8.30	25.00	3.46	9.07	10.36	10.38	8.66	-0.70%
YoY %	-66.80%	622.54%	-61.85%	-12.45%	-0.19%	19.86%	-	-
Horiz. %	95.84%	288.68%	39.95%	104.73%	119.63%	119.86%	100.00%	-
NAPS	2.9297	5.2104	2.0732	1.8604	0.841	0.8894	0.9641	20.33%
YoY %	-43.77%	151.32%	11.44%	121.21%	-5.44%	-7.75%	-	-
Horiz. %	303.88%	540.44%	215.04%	192.97%	87.23%	92.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	13.42	13.78	15.30	11.20	11.80	11.30	7.45	-
P/RPS	11.16	14.20	12.11	9.27	11.25	11.30	9.50	2.71%
YoY %	-21.41%	17.26%	30.64%	-17.60%	-0.44%	18.95%	-	-
Horiz. %	117.47%	149.47%	127.47%	97.58%	118.42%	118.95%	100.00%	-
P/EPS	73.13	96.63	79.65	67.80	90.70	102.36	67.67	1.30%
YoY %	-24.32%	21.32%	17.48%	-25.25%	-11.39%	51.26%	-	-
Horiz. %	108.07%	142.80%	117.70%	100.19%	134.03%	151.26%	100.00%	-
EY	1.37	1.03	1.26	1.48	1.10	0.98	1.48	-1.27%
YoY %	33.01%	-18.25%	-14.86%	34.55%	12.24%	-33.78%	-	-
Horiz. %	92.57%	69.59%	85.14%	100.00%	74.32%	66.22%	100.00%	-
DY	1.12	1.81	0.65	2.34	2.54	2.65	3.36	-16.71%
YoY %	-38.12%	178.46%	-72.22%	-7.87%	-4.15%	-21.13%	-	-
Horiz. %	33.33%	53.87%	19.35%	69.64%	75.60%	78.87%	100.00%	-
P/NAPS	2.53	2.64	2.55	2.08	4.85	4.39	2.68	-0.95%
YoY %	-4.17%	3.53%	22.60%	-57.11%	10.48%	63.81%	-	-
Horiz. %	94.40%	98.51%	95.15%	77.61%	180.97%	163.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	09/07/12	07/07/11	08/07/10	06/07/09	09/07/08	04/07/07	06/07/06	-
Price	13.72	13.80	16.28	11.50	11.10	11.40	7.65	-
P/RPS	11.41	14.22	12.89	9.52	10.59	11.40	9.76	2.63%
YoY %	-19.76%	10.32%	35.40%	-10.10%	-7.11%	16.80%	-	-
Horiz. %	116.91%	145.70%	132.07%	97.54%	108.50%	116.80%	100.00%	-
P/EPS	74.77	96.77	84.75	69.61	85.32	103.26	69.48	1.22%
YoY %	-22.73%	14.18%	21.75%	-18.41%	-17.37%	48.62%	-	-
Horiz. %	107.61%	139.28%	121.98%	100.19%	122.80%	148.62%	100.00%	-
EY	1.34	1.03	1.18	1.44	1.17	0.97	1.44	-1.19%
YoY %	30.10%	-12.71%	-18.06%	23.08%	20.62%	-32.64%	-	-
Horiz. %	93.06%	71.53%	81.94%	100.00%	81.25%	67.36%	100.00%	-
DY	1.09	1.81	0.61	2.28	2.70	2.63	3.27	-16.71%
YoY %	-39.78%	196.72%	-73.25%	-15.56%	2.66%	-19.57%	-	-
Horiz. %	33.33%	55.35%	18.65%	69.72%	82.57%	80.43%	100.00%	-
P/NAPS	2.59	2.65	2.71	2.14	4.56	4.43	2.75	-0.99%
YoY %	-2.26%	-2.21%	26.64%	-53.07%	2.93%	61.09%	-	-
Horiz. %	94.18%	96.36%	98.55%	77.82%	165.82%	161.09%	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