[LPI] YoY Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	304,726	291,491	282,398	265,029	213,889	173,869	166,346	10.61%
YoY %	4.54%	3.22%	6.55%	23.91%	23.02%	4.52%	-	-
Horiz. %	183.19%	175.23%	169.77%	159.32%	128.58%	104.52%	100.00%	-
PBT	101,829	68,551	62,507	54,531	41,971	35,896	29,994	22.58%
YoY %	48.54%	9.67%	14.63%	29.93%	16.92%	19.68%	-	-
Horiz. %	339.50%	228.55%	208.40%	181.81%	139.93%	119.68%	100.00%	-
Tax	-16,090	-17,370	-15,928	-14,100	-10,553	-9,452	-7,252	14.19%
YoY %	7.37%	-9.05%	-12.96%	-33.61%	-11.65%	-30.34%	-	-
Horiz. %	221.87%	239.52%	219.64%	194.43%	145.52%	130.34%	100.00%	-
NP	85,739	51,181	46,579	40,431	31,418	26,444	22,742	24.74%
YoY %	67.52%	9.88%	15.21%	28.69%	18.81%	16.28%	-	-
Horiz. %	377.01%	225.05%	204.81%	177.78%	138.15%	116.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,739	51,181	46,579	40,431	31,418	26,444	22,742	24.74%
YoY %	67.52%	9.88%	15.21%	28.69%	18.81%	16.28%	-	-
Horiz. %	377.01%	225.05%	204.81%	177.78%	138.15%	116.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.80%	25.34%	25.48%	25.86%	25.14%	26.33%	24.18%	-
YoY %	-37.65%	-0.55%	-1.47%	2.86%	-4.52%	8.89%	-	-
Horiz. %	65.34%	104.80%	105.38%	106.95%	103.97%	108.89%	100.00%	-
Total Cost	218,987	240,310	235,819	224,598	182,471	147,425	143,604	7.28%
YoY %	-8.87%	1.90%	5.00%	23.09%	23.77%	2.66%	-	-
Horiz. %	152.49%	167.34%	164.21%	156.40%	127.07%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,665,673	1,600,689	1,391,487	1,167,144	1,147,968	825,944	741,138	14.44%
YoY %	4.06%	15.03%	19.22%	1.67%	38.99%	11.44%	-	-
Horiz. %	224.75%	215.98%	187.75%	157.48%	154.89%	111.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	66,397	44,064	39,660	33,049	55,080	13,765	36,136	10.66%
YoY %	50.68%	11.10%	20.00%	-40.00%	300.15%	-61.91%	-	-
Horiz. %	183.74%	121.94%	109.75%	91.46%	152.42%	38.09%	100.00%	-
Div Payout %	77.44%	86.10%	85.15%	81.74%	175.32%	52.06%	158.90%	-
YoY %	-10.06%	1.12%	4.17%	-53.38%	236.77%	-67.24%	-	-
Horiz. %	48.74%	54.19%	53.59%	51.44%	110.33%	32.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,665,673	1,600,689	1,391,487	1,167,144	1,147,968	825,944	741,138	14.44%
YoY %	4.06%	15.03%	19.22%	1.67%	38.99%	11.44%	-	-
Horiz. %	224.75%	215.98%	187.75%	157.48%	154.89%	111.44%	100.00%	-
NOSH	331,986	220,322	220,335	220,332	398,383	137,657	137,663	15.79%
YoY %	50.68%	-0.01%	0.00%	-44.69%	189.40%	-0.00%	-	-
Horiz. %	241.16%	160.04%	160.05%	160.05%	289.39%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	28.14%	17.56%	16.49%	15.26%	14.69%	15.21%	13.67%	-
YoY %	60.25%	6.49%	8.06%	3.88%	-3.42%	11.27%	-	-
Horiz. %	205.85%	128.46%	120.63%	111.63%	107.46%	111.27%	100.00%	-
ROE	5.15%	3.20%	3.35%	3.46%	2.74%	3.20%	3.07%	-
YoY %	60.94%	-4.48%	-3.18%	26.28%	-14.37%	4.23%	-	-
Horiz. %	167.75%	104.23%	109.12%	112.70%	89.25%	104.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	91.79	132.30	128.17	120.29	97.08	126.31	120.84	-4.47%
YoY %	-30.62%	3.22%	6.55%	23.91%	-23.14%	4.53%	-	-
Horiz. %	75.96%	109.48%	106.07%	99.54%	80.34%	104.53%	100.00%	-
EPS	25.82	23.23	21.14	18.35	14.26	12.32	16.52	7.72%
YoY %	11.15%	9.89%	15.20%	28.68%	15.75%	-25.42%	-	-
Horiz. %	156.30%	140.62%	127.97%	111.08%	86.32%	74.58%	100.00%	-
DPS	20.00	20.00	18.00	15.00	25.00	10.00	26.25	-4.42%
YoY %	0.00%	11.11%	20.00%	-40.00%	150.00%	-61.90%	-	-
Horiz. %	76.19%	76.19%	68.57%	57.14%	95.24%	38.10%	100.00%	-
NAPS	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	5.3837	-1.16%
YoY %	-30.94%	15.04%	19.22%	1.67%	-13.16%	11.45%	-	-
Horiz. %	93.19%	134.95%	117.30%	98.39%	96.78%	111.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 220,332
RPS	76.49	73.17	70.89	66.53	97.08	43.64	41.76	10.60%
YoY %	4.54%	3.22%	6.55%	-31.47%	122.46%	4.50%	-	-
Horiz. %	183.17%	175.22%	169.76%	159.32%	232.47%	104.50%	100.00%	-
EPS	21.52	12.85	11.69	10.15	14.26	6.64	5.71	24.73%
YoY %	67.47%	9.92%	15.17%	-28.82%	114.76%	16.29%	-	-
Horiz. %	376.88%	225.04%	204.73%	177.76%	249.74%	116.29%	100.00%	-
DPS	16.67	11.06	9.96	8.30	25.00	3.46	9.07	10.67%
YoY %	50.72%	11.04%	20.00%	-66.80%	622.54%	-61.85%	-	-
Horiz. %	183.79%	121.94%	109.81%	91.51%	275.63%	38.15%	100.00%	-
NAPS	4.1811	4.018	3.4928	2.9297	5.2104	2.0732	1.8604	14.44%
YoY %	4.06%	15.04%	19.22%	-43.77%	151.32%	11.44%	-	-
Horiz. %	224.74%	215.98%	187.74%	157.48%	280.07%	111.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	13.88	16.90	15.20	13.42	13.78	15.30	11.20	-
P/RPS	15.12	12.77	11.86	11.16	14.20	12.11	9.27	8.49%
YoY %	18.40%	7.67%	6.27%	-21.41%	17.26%	30.64%	-	-
Horiz. %	163.11%	137.76%	127.94%	120.39%	153.18%	130.64%	100.00%	-
P/EPS	53.74	72.75	71.90	73.13	96.63	79.65	67.80	-3.79%
YoY %	-26.13%	1.18%	-1.68%	-24.32%	21.32%	17.48%	-	-
Horiz. %	79.26%	107.30%	106.05%	107.86%	142.52%	117.48%	100.00%	-
EY	1.86	1.37	1.39	1.37	1.03	1.26	1.48	3.88%
YoY %	35.77%	-1.44%	1.46%	33.01%	-18.25%	-14.86%	-	-
Horiz. %	125.68%	92.57%	93.92%	92.57%	69.59%	85.14%	100.00%	-
DY	1.44	1.18	1.18	1.12	1.81	0.65	2.34	-7.76%
YoY %	22.03%	0.00%	5.36%	-38.12%	178.46%	-72.22%	-	-
Horiz. %	61.54%	50.43%	50.43%	47.86%	77.35%	27.78%	100.00%	-
P/NAPS	2.77	2.33	2.41	2.53	2.64	2.55	2.08	4.88%
YoY %	18.88%	-3.32%	-4.74%	-4.17%	3.53%	22.60%	-	-
Horiz. %	133.17%	112.02%	115.87%	121.63%	126.92%	122.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	06/07/09	-
Price	14.18	17.58	15.64	13.72	13.80	16.28	11.50	-
P/RPS	15.45	13.29	12.20	11.41	14.22	12.89	9.52	8.40%
YoY %	16.25%	8.93%	6.92%	-19.76%	10.32%	35.40%	-	-
Horiz. %	162.29%	139.60%	128.15%	119.85%	149.37%	135.40%	100.00%	-
P/EPS	54.91	75.68	73.98	74.77	96.77	84.75	69.61	-3.87%
YoY %	-27.44%	2.30%	-1.06%	-22.73%	14.18%	21.75%	-	-
Horiz. %	78.88%	108.72%	106.28%	107.41%	139.02%	121.75%	100.00%	-
EY	1.82	1.32	1.35	1.34	1.03	1.18	1.44	3.97%
YoY %	37.88%	-2.22%	0.75%	30.10%	-12.71%	-18.06%	-	-
Horiz. %	126.39%	91.67%	93.75%	93.06%	71.53%	81.94%	100.00%	-
DY	1.41	1.14	1.15	1.09	1.81	0.61	2.28	-7.69%
YoY %	23.68%	-0.87%	5.50%	-39.78%	196.72%	-73.25%	-	-
Horiz. %	61.84%	50.00%	50.44%	47.81%	79.39%	26.75%	100.00%	-
P/NAPS	2.83	2.42	2.48	2.59	2.65	2.71	2.14	4.76%
YoY %	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	26.64%	-	-
Horiz. %	132.24%	113.08%	115.89%	121.03%	123.83%	126.64%	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