[LPI] YoY Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Quarter Result
Revenue	271,929	239,323	190,635	178,883	117,130	104,147	100,355	18.05%
YoY %	13.62%	25.54%	6.57%	52.72%	12.47%	3.78%	-	-
Horiz. %	270.97%	238.48%	189.96%	178.25%	116.72%	103.78%	100.00%	-
PBT	62,622	51,999	49,135	46,520	44,517	34,877	35,291	10.02%
YoY %	20.43%	5.83%	5.62%	4.50%	27.64%	-1.17%	-	-
Horiz. %	177.44%	147.34%	139.23%	131.82%	126.14%	98.83%	100.00%	-
Tax	-15,237	-12,665	-12,198	-11,549	-11,827	-9,667	-9,868	7.50%
YoY %	-20.31%	-3.83%	-5.62%	2.35%	-22.34%	2.04%	-	-
Horiz. %	154.41%	128.34%	123.61%	117.03%	119.85%	97.96%	100.00%	-
NP	47,385	39,334	36,937	34,971	32,690	25,210	25,423	10.92%
YoY %	20.47%	6.49%	5.62%	6.98%	29.67%	-0.84%	-	-
Horiz. %	186.39%	154.72%	145.29%	137.56%	128.58%	99.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,385	39,334	36,937	34,971	32,690	25,210	25,423	10.92%
YoY %	20.47%	6.49%	5.62%	6.98%	29.67%	-0.84%	-	-
Horiz. %	186.39%	154.72%	145.29%	137.56%	128.58%	99.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	24.36%	24.83%	24.83%	26.57%	27.72%	27.96%	-
YoY %	-0.12%	-1.89%	0.00%	-6.55%	-4.15%	-0.86%	-	-
Horiz. %	87.02%	87.12%	88.81%	88.81%	95.03%	99.14%	100.00%	-
Total Cost	224,544	199,989	153,698	143,912	84,440	78,937	74,932	20.05%
YoY %	12.28%	30.12%	6.80%	70.43%	6.97%	5.34%	-	-
Horiz. %	299.66%	266.89%	205.12%	192.06%	112.69%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,372,534	1,181,848	1,160,178	826,086	363,664	370,040	396,256	22.98%
YoY %	16.13%	1.87%	40.44%	127.16%	-1.72%	-6.62%	-	-
Horiz. %	346.38%	298.25%	292.78%	208.47%	91.78%	93.38%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	110,146	110,179	99,115	56,793	75,703	110,147	110,354	-0.03%
YoY %	-0.03%	11.16%	74.52%	-24.98%	-31.27%	-0.19%	-	-
Horiz. %	99.81%	99.84%	89.82%	51.46%	68.60%	99.81%	100.00%	-
Div Payout %	232.45%	280.11%	268.34%	162.40%	231.58%	436.92%	434.07%	-
YoY %	-17.01%	4.39%	65.23%	-29.87%	-47.00%	0.66%	-	-
Horiz. %	53.55%	64.53%	61.82%	37.41%	53.35%	100.66%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	1,372,534	1,181,848	1,160,178	826,086	363,664	370,040	396,256	22.98%
YoY %	16.13%	1.87%	40.44%	127.16%	-1.72%	-6.62%	-	-
Horiz. %	346.38%	298.25%	292.78%	208.47%	91.78%	93.38%	100.00%	-
NOSH	220,292	220,358	220,256	137,681	137,642	137,684	137,943	8.10%
YoY %	-0.03%	0.05%	59.98%	0.03%	-0.03%	-0.19%	-	-
Horiz. %	159.70%	159.75%	159.67%	99.81%	99.78%	99.81%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	17.43%	16.44%	19.38%	19.55%	27.91%	24.21%	25.33%	-
YoY %	6.02%	-15.17%	-0.87%	-29.95%	15.28%	-4.42%	-	-
Horiz. %	68.81%	64.90%	76.51%	77.18%	110.19%	95.58%	100.00%	-
ROE	3.45%	3.33%	3.18%	4.23%	8.99%	6.81%	6.42%	-
YoY %	3.60%	4.72%	-24.82%	-52.95%	32.01%	6.07%	-	-
Horiz. %	53.74%	51.87%	49.53%	65.89%	140.03%	106.07%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	123.44	108.61	86.55	129.93	85.10	75.64	72.75	9.20%
YoY %	13.65%	25.49%	-33.39%	52.68%	12.51%	3.97%	-	-
Horiz. %	169.68%	149.29%	118.97%	178.60%	116.98%	103.97%	100.00%	-
EPS	21.51	17.85	16.77	16.30	23.75	18.31	18.43	2.60%
YoY %	20.50%	6.44%	2.88%	-31.37%	29.71%	-0.65%	-	-
Horiz. %	116.71%	96.85%	90.99%	88.44%	128.87%	99.35%	100.00%	-
DPS	50.00	50.00	45.00	41.25	55.00	80.00	80.00	-7.52%
YoY %	0.00%	11.11%	9.09%	-25.00%	-31.25%	0.00%	-	-
Horiz. %	62.50%	62.50%	56.25%	51.56%	68.75%	100.00%	100.00%	-
NAPS	6.2305	5.3633	5.2674	6.00	2.6421	2.6876	2.8726	13.76%
YoY %	16.17%	1.82%	-12.21%	127.09%	-1.69%	-6.44%	-	-
Horiz. %	216.89%	186.71%	183.37%	208.87%	91.98%	93.56%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,681
RPS	68.26	60.07	47.85	44.90	29.40	26.14	25.19	18.05%
YoY %	13.63%	25.54%	6.57%	52.72%	12.47%	3.77%	-	-
Horiz. %	270.98%	238.47%	189.96%	178.25%	116.71%	103.77%	100.00%	-
EPS	11.89	9.87	9.27	8.78	8.21	6.33	6.38	10.92%
YoY %	20.47%	6.47%	5.58%	6.94%	29.70%	-0.78%	-	-
Horiz. %	186.36%	154.70%	145.30%	137.62%	128.68%	99.22%	100.00%	-
DPS	27.65	27.66	24.88	14.26	19.00	27.65	27.70	-0.03%
YoY %	-0.04%	11.17%	74.47%	-24.95%	-31.28%	-0.18%	-	-
Horiz. %	99.82%	99.86%	89.82%	51.48%	68.59%	99.82%	100.00%	-
NAPS	3.4453	2.9666	2.9122	2.0736	0.9129	0.9289	0.9947	22.98%
YoY %	16.14%	1.87%	40.44%	127.14%	-1.72%	-6.62%	-	-
Horiz. %	346.37%	298.24%	292.77%	208.46%	91.78%	93.38%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	14.54	13.52	13.18	13.70	9.45	12.10	9.35	-
P/RPS	11.78	12.45	15.23	10.54	11.10	16.00	12.85	-1.43%
YoY %	-5.38%	-18.25%	44.50%	-5.05%	-30.63%	24.51%	-	-
Horiz. %	91.67%	96.89%	118.52%	82.02%	86.38%	124.51%	100.00%	-
P/EPS	67.60	75.74	78.59	53.94	39.79	66.08	50.73	4.89%
YoY %	-10.75%	-3.63%	45.70%	35.56%	-39.79%	30.26%	-	-
Horiz. %	133.25%	149.30%	154.92%	106.33%	78.43%	130.26%	100.00%	-
EY	1.48	1.32	1.27	1.85	2.51	1.51	1.97	-4.65%
YoY %	12.12%	3.94%	-31.35%	-26.29%	66.23%	-23.35%	-	-
Horiz. %	75.13%	67.01%	64.47%	93.91%	127.41%	76.65%	100.00%	-
DY	3.44	3.70	3.41	3.01	5.82	6.61	8.56	-14.08%
YoY %	-7.03%	8.50%	13.29%	-48.28%	-11.95%	-22.78%	-	-
Horiz. %	40.19%	43.22%	39.84%	35.16%	67.99%	77.22%	100.00%	-
P/NAPS	2.33	2.52	2.50	2.28	3.58	4.50	3.25	-5.39%
YoY %	-7.54%	0.80%	9.65%	-36.31%	-20.44%	38.46%	-	-
Horiz. %	71.69%	77.54%	76.92%	70.15%	110.15%	138.46%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	08/01/13	09/01/12	11/01/11	07/01/10	08/01/09	14/01/08	03/01/07	-
Price	14.72	13.84	13.90	14.14	9.80	12.50	9.50	-
P/RPS	11.92	12.74	16.06	10.88	11.52	16.53	13.06	-1.50%
YoY %	-6.44%	-20.67%	47.61%	-5.56%	-30.31%	26.57%	-	-
Horiz. %	91.27%	97.55%	122.97%	83.31%	88.21%	126.57%	100.00%	-
P/EPS	68.43	77.54	82.89	55.67	41.26	68.27	51.55	4.82%
YoY %	-11.75%	-6.45%	48.90%	34.92%	-39.56%	32.43%	-	-
Horiz. %	132.74%	150.42%	160.80%	107.99%	80.04%	132.43%	100.00%	-
EY	1.46	1.29	1.21	1.80	2.42	1.46	1.94	-4.62%
YoY %	13.18%	6.61%	-32.78%	-25.62%	65.75%	-24.74%	-	-
Horiz. %	75.26%	66.49%	62.37%	92.78%	124.74%	75.26%	100.00%	-
DY	3.40	3.61	3.24	2.92	5.61	6.40	8.42	-14.01%
YoY %	-5.82%	11.42%	10.96%	-47.95%	-12.34%	-23.99%	-	-
Horiz. %	40.38%	42.87%	38.48%	34.68%	66.63%	76.01%	100.00%	-
P/NAPS	2.36	2.58	2.64	2.36	3.71	4.65	3.31	-5.47%
YoY %	-8.53%	-2.27%	11.86%	-36.39%	-20.22%	40.48%	-	-
Horiz. %	71.30%	77.95%	79.76%	71.30%	112.08%	140.48%	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