[LPI] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	1,147,446	1,069,101	986,798	834,998	752,244	686,111	590,100	11.71%
YoY %	7.33%	8.34%	18.18%	11.00%	9.64%	16.27%	-	-
Horiz. %	194.45%	181.17%	167.23%	141.50%	127.48%	116.27%	100.00%	-
PBT	274,428	235,282	200,299	188,686	173,831	152,127	126,375	13.78%
YoY %	16.64%	17.47%	6.15%	8.55%	14.27%	20.38%	-	-
Horiz. %	217.15%	186.18%	158.50%	149.31%	137.55%	120.38%	100.00%	-
Tax	-59,917	-51,574	-43,941	-45,500	-41,197	-34,981	-34,323	9.72%
YoY %	-16.18%	-17.37%	3.43%	-10.44%	-17.77%	-1.92%	-	-
Horiz. %	174.57%	150.26%	128.02%	132.56%	120.03%	101.92%	100.00%	-
NP	214,511	183,708	156,358	143,186	132,634	117,146	92,052	15.13%
YoY %	16.77%	17.49%	9.20%	7.96%	13.22%	27.26%	-	-
Horiz. %	233.03%	199.57%	169.86%	155.55%	144.09%	127.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,511	183,708	156,358	143,186	132,634	117,146	92,052	15.13%
YoY %	16.77%	17.49%	9.20%	7.96%	13.22%	27.26%	-	-
Horiz. %	233.03%	199.57%	169.86%	155.55%	144.09%	127.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.83%	21.92%	21.94%	24.11%	23.70%	22.99%	27.16%	-
YoY %	-0.41%	-0.09%	-9.00%	1.73%	3.09%	-15.35%	-	-
Horiz. %	80.38%	80.71%	80.78%	88.77%	87.26%	84.65%	100.00%	-
Total Cost	932,935	885,393	830,440	691,812	619,610	568,965	498,048	11.02%
YoY %	5.37%	6.62%	20.04%	11.65%	8.90%	14.24%	-	-
Horiz. %	187.32%	177.77%	166.74%	138.90%	124.41%	114.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,600,689	1,391,487	1,167,144	2,075,734	825,944	741,138	335,025	29.76%
YoY %	15.03%	19.22%	-43.77%	151.32%	11.44%	121.22%	-	-
Horiz. %	477.78%	415.34%	348.38%	619.58%	246.53%	221.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	158,582	149,806	143,229	154,196	70,559	111,839	151,437	0.77%
YoY %	5.86%	4.59%	-7.11%	118.53%	-36.91%	-26.15%	-	-
Horiz. %	104.72%	98.92%	94.58%	101.82%	46.59%	73.85%	100.00%	-
Div Payout %	73.93%	81.55%	91.60%	107.69%	53.20%	95.47%	164.51%	-
YoY %	-9.34%	-10.97%	-14.94%	102.42%	-44.28%	-41.97%	-	-
Horiz. %	44.94%	49.57%	55.68%	65.46%	32.34%	58.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,600,689	1,391,487	1,167,144	2,075,734	825,944	741,138	335,025	29.76%
YoY %	15.03%	19.22%	-43.77%	151.32%	11.44%	121.22%	-	-
Horiz. %	477.78%	415.34%	348.38%	619.58%	246.53%	221.22%	100.00%	-
NOSH	220,322	220,335	220,332	398,383	137,657	137,663	137,632	8.15%
YoY %	-0.01%	0.00%	-44.69%	189.40%	-0.00%	0.02%	-	-
Horiz. %	160.08%	160.09%	160.09%	289.46%	100.02%	100.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	18.69%	17.18%	15.84%	17.15%	17.63%	17.07%	15.60%	-
YoY %	8.79%	8.46%	-7.64%	-2.72%	3.28%	9.42%	-	-
Horiz. %	119.81%	110.13%	101.54%	109.94%	113.01%	109.42%	100.00%	-
ROE	13.40%	13.20%	13.40%	6.90%	16.06%	15.81%	27.48%	-
YoY %	1.52%	-1.49%	94.20%	-57.04%	1.58%	-42.47%	-	-
Horiz. %	48.76%	48.03%	48.76%	25.11%	58.44%	57.53%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	520.80	485.21	447.87	209.60	546.46	498.40	428.75	3.29%
YoY %	7.33%	8.34%	113.68%	-61.64%	9.64%	16.24%	-	-
Horiz. %	121.47%	113.17%	104.46%	48.89%	127.45%	116.24%	100.00%	-
EPS	97.36	83.38	70.96	35.94	96.35	85.10	66.88	6.45%
YoY %	16.77%	17.50%	97.44%	-62.70%	13.22%	27.24%	-	-
Horiz. %	145.57%	124.67%	106.10%	53.74%	144.06%	127.24%	100.00%	-
DPS	72.00	68.00	65.00	38.71	51.25	81.25	110.00	-6.81%
YoY %	5.88%	4.62%	67.92%	-24.47%	-36.92%	-26.14%	-	-
Horiz. %	65.45%	61.82%	59.09%	35.19%	46.59%	73.86%	100.00%	-
NAPS	7.2652	6.3153	5.2972	5.2104	6.00	5.3837	2.4342	19.98%
YoY %	15.04%	19.22%	1.67%	-13.16%	11.45%	121.17%	-	-
Horiz. %	298.46%	259.44%	217.62%	214.05%	246.49%	221.17%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	288.03	268.36	247.70	209.60	188.82	172.22	148.12	11.71%
YoY %	7.33%	8.34%	18.18%	11.01%	9.64%	16.27%	-	-
Horiz. %	194.46%	181.18%	167.23%	141.51%	127.48%	116.27%	100.00%	-
EPS	53.85	46.11	39.25	35.94	33.29	29.41	23.11	15.13%
YoY %	16.79%	17.48%	9.21%	7.96%	13.19%	27.26%	-	-
Horiz. %	233.02%	199.52%	169.84%	155.52%	144.05%	127.26%	100.00%	-
DPS	39.81	37.60	35.95	38.71	17.71	28.07	38.01	0.77%
YoY %	5.88%	4.59%	-7.13%	118.58%	-36.91%	-26.15%	-	-
Horiz. %	104.74%	98.92%	94.58%	101.84%	46.59%	73.85%	100.00%	-
NAPS	4.018	3.4928	2.9297	5.2104	2.0732	1.8604	0.841	29.76%
YoY %	15.04%	19.22%	-43.77%	151.32%	11.44%	121.21%	-	-
Horiz. %	477.76%	415.32%	348.36%	619.55%	246.52%	221.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	16.90	15.20	13.42	13.78	15.30	11.20	11.80	-
P/RPS	3.24	3.13	3.00	6.57	2.80	2.25	2.75	2.76%
YoY %	3.51%	4.33%	-54.34%	134.64%	24.44%	-18.18%	-	-
Horiz. %	117.82%	113.82%	109.09%	238.91%	101.82%	81.82%	100.00%	-
P/EPS	17.36	18.23	18.91	38.34	15.88	13.16	17.64	-0.26%
YoY %	-4.77%	-3.60%	-50.68%	141.44%	20.67%	-25.40%	-	-
Horiz. %	98.41%	103.34%	107.20%	217.35%	90.02%	74.60%	100.00%	-
EY	5.76	5.49	5.29	2.61	6.30	7.60	5.67	0.26%
YoY %	4.92%	3.78%	102.68%	-58.57%	-17.11%	34.04%	-	-
Horiz. %	101.59%	96.83%	93.30%	46.03%	111.11%	134.04%	100.00%	-
DY	4.26	4.47	4.84	2.81	3.35	7.25	9.32	-12.22%
YoY %	-4.70%	-7.64%	72.24%	-16.12%	-53.79%	-22.21%	-	-
Horiz. %	45.71%	47.96%	51.93%	30.15%	35.94%	77.79%	100.00%	-
P/NAPS	2.33	2.41	2.53	2.64	2.55	2.08	4.85	-11.49%
YoY %	-3.32%	-4.74%	-4.17%	3.53%	22.60%	-57.11%	-	-
Horiz. %	48.04%	49.69%	52.16%	54.43%	52.58%	42.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	06/07/09	09/07/08	-
Price	17.58	15.64	13.72	13.80	16.28	11.50	11.10	-
P/RPS	3.38	3.22	3.06	6.58	2.98	2.31	2.59	4.53%
YoY %	4.97%	5.23%	-53.50%	120.81%	29.00%	-10.81%	-	-
Horiz. %	130.50%	124.32%	118.15%	254.05%	115.06%	89.19%	100.00%	-
P/EPS	18.06	18.76	19.33	38.40	16.90	13.51	16.60	1.41%
YoY %	-3.73%	-2.95%	-49.66%	127.22%	25.09%	-18.61%	-	-
Horiz. %	108.80%	113.01%	116.45%	231.33%	101.81%	81.39%	100.00%	-
EY	5.54	5.33	5.17	2.60	5.92	7.40	6.03	-1.40%
YoY %	3.94%	3.09%	98.85%	-56.08%	-20.00%	22.72%	-	-
Horiz. %	91.87%	88.39%	85.74%	43.12%	98.18%	122.72%	100.00%	-
DY	4.10	4.35	4.74	2.80	3.15	7.07	9.91	-13.67%
YoY %	-5.75%	-8.23%	69.29%	-11.11%	-55.45%	-28.66%	-	-
Horiz. %	41.37%	43.90%	47.83%	28.25%	31.79%	71.34%	100.00%	-
P/NAPS	2.42	2.48	2.59	2.65	2.71	2.14	4.56	-10.01%
YoY %	-2.42%	-4.25%	-2.26%	-2.21%	26.64%	-53.07%	-	-
Horiz. %	53.07%	54.39%	56.80%	58.11%	59.43%	46.93%	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