[LPI] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,347,941	1,196,860	1,147,446	1,069,101	986,798	834,998	752,244	10.19%
YoY %	12.62%	4.31%	7.33%	8.34%	18.18%	11.00%	-	-
Horiz. %	179.19%	159.11%	152.54%	142.12%	131.18%	111.00%	100.00%	-
PBT	535,146	383,299	274,428	235,282	200,299	188,686	173,831	20.59%
YoY %	39.62%	39.67%	16.64%	17.47%	6.15%	8.55%	-	-
Horiz. %	307.85%	220.50%	157.87%	135.35%	115.23%	108.55%	100.00%	-
Tax	-79,088	-59,109	-59,917	-51,574	-43,941	-45,500	-41,197	11.47%
YoY %	-33.80%	1.35%	-16.18%	-17.37%	3.43%	-10.44%	-	-
Horiz. %	191.98%	143.48%	145.44%	125.19%	106.66%	110.44%	100.00%	-
NP	456,058	324,190	214,511	183,708	156,358	143,186	132,634	22.83%
YoY %	40.68%	51.13%	16.77%	17.49%	9.20%	7.96%	-	-
Horiz. %	343.85%	244.42%	161.73%	138.51%	117.89%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	456,058	324,190	214,511	183,708	156,358	143,186	132,634	22.83%
YoY %	40.68%	51.13%	16.77%	17.49%	9.20%	7.96%	-	-
Horiz. %	343.85%	244.42%	161.73%	138.51%	117.89%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.78%	15.42%	21.83%	21.92%	21.94%	24.11%	23.70%	-
YoY %	-4.15%	-29.36%	-0.41%	-0.09%	-9.00%	1.73%	-	-
Horiz. %	62.36%	65.06%	92.11%	92.49%	92.57%	101.73%	100.00%	-
Total Cost	891,883	872,670	932,935	885,393	830,440	691,812	619,610	6.25%
YoY %	2.20%	-6.46%	5.37%	6.62%	20.04%	11.65%	-	-
Horiz. %	143.94%	140.84%	150.57%	142.90%	134.03%	111.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	2,075,734	825,944	13.23%
YoY %	4.61%	4.06%	15.03%	19.22%	-43.77%	151.32%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.47%	141.31%	251.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	248,989	187,865	158,582	149,806	143,229	154,196	70,559	23.36%
YoY %	32.54%	18.47%	5.86%	4.59%	-7.11%	118.53%	-	-
Horiz. %	352.88%	266.25%	224.75%	212.31%	202.99%	218.53%	100.00%	-
Div Payout %	54.60%	57.95%	73.93%	81.55%	91.60%	107.69%	53.20%	-
YoY %	-5.78%	-21.62%	-9.34%	-10.97%	-14.94%	102.42%	-	-
Horiz. %	102.63%	108.93%	138.97%	153.29%	172.18%	202.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	2,075,734	825,944	13.23%
YoY %	4.61%	4.06%	15.03%	19.22%	-43.77%	151.32%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.47%	141.31%	251.32%	100.00%	-
NOSH	331,986	331,986	220,322	220,335	220,332	398,383	137,657	15.78%
YoY %	0.00%	50.68%	-0.01%	0.00%	-44.69%	189.40%	-	-
Horiz. %	241.17%	241.17%	160.05%	160.06%	160.06%	289.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	33.83%	27.09%	18.69%	17.18%	15.84%	17.15%	17.63%	-
YoY %	24.88%	44.94%	8.79%	8.46%	-7.64%	-2.72%	-	-
Horiz. %	191.89%	153.66%	106.01%	97.45%	89.85%	97.28%	100.00%	-
ROE	26.17%	19.46%	13.40%	13.20%	13.40%	6.90%	16.06%	-
YoY %	34.48%	45.22%	1.52%	-1.49%	94.20%	-57.04%	-	-
Horiz. %	162.95%	121.17%	83.44%	82.19%	83.44%	42.96%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	406.02	360.52	520.80	485.21	447.87	209.60	546.46	-4.82%
YoY %	12.62%	-30.78%	7.33%	8.34%	113.68%	-61.64%	-	-
Horiz. %	74.30%	65.97%	95.30%	88.79%	81.96%	38.36%	100.00%	-
EPS	137.37	97.65	97.36	83.38	70.96	35.94	96.35	6.08%
YoY %	40.68%	0.30%	16.77%	17.50%	97.44%	-62.70%	-	-
Horiz. %	142.57%	101.35%	101.05%	86.54%	73.65%	37.30%	100.00%	-
DPS	75.00	56.59	72.00	68.00	65.00	38.71	51.25	6.54%
YoY %	32.53%	-21.40%	5.88%	4.62%	67.92%	-24.47%	-	-
Horiz. %	146.34%	110.42%	140.49%	132.68%	126.83%	75.53%	100.00%	-
NAPS	5.2484	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	-2.20%
YoY %	4.61%	-30.94%	15.04%	19.22%	1.67%	-13.16%	-	-
Horiz. %	87.47%	83.62%	121.09%	105.25%	88.29%	86.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,335
RPS	338.35	300.43	288.03	268.36	247.70	209.60	188.82	10.19%
YoY %	12.62%	4.31%	7.33%	8.34%	18.18%	11.01%	-	-
Horiz. %	179.19%	159.11%	152.54%	142.12%	131.18%	111.01%	100.00%	-
EPS	114.48	81.38	53.85	46.11	39.25	35.94	33.29	22.83%
YoY %	40.67%	51.12%	16.79%	17.48%	9.21%	7.96%	-	-
Horiz. %	343.89%	244.46%	161.76%	138.51%	117.90%	107.96%	100.00%	-
DPS	62.50	47.16	39.81	37.60	35.95	38.71	17.71	23.36%
YoY %	32.53%	18.46%	5.88%	4.59%	-7.13%	118.58%	-	-
Horiz. %	352.91%	266.29%	224.79%	212.31%	202.99%	218.58%	100.00%	-
NAPS	4.3737	4.1811	4.018	3.4928	2.9297	5.2104	2.0732	13.23%
YoY %	4.61%	4.06%	15.04%	19.22%	-43.77%	151.32%	-	-
Horiz. %	210.96%	201.67%	193.81%	168.47%	141.31%	251.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	15.86	13.88	16.90	15.20	13.42	13.78	15.30	-
P/RPS	3.91	3.85	3.24	3.13	3.00	6.57	2.80	5.71%
YoY %	1.56%	18.83%	3.51%	4.33%	-54.34%	134.64%	-	-
Horiz. %	139.64%	137.50%	115.71%	111.79%	107.14%	234.64%	100.00%	-
P/EPS	11.55	14.21	17.36	18.23	18.91	38.34	15.88	-5.16%
YoY %	-18.72%	-18.15%	-4.77%	-3.60%	-50.68%	141.44%	-	-
Horiz. %	72.73%	89.48%	109.32%	114.80%	119.08%	241.44%	100.00%	-
EY	8.66	7.04	5.76	5.49	5.29	2.61	6.30	5.44%
YoY %	23.01%	22.22%	4.92%	3.78%	102.68%	-58.57%	-	-
Horiz. %	137.46%	111.75%	91.43%	87.14%	83.97%	41.43%	100.00%	-
DY	4.73	4.08	4.26	4.47	4.84	2.81	3.35	5.91%
YoY %	15.93%	-4.23%	-4.70%	-7.64%	72.24%	-16.12%	-	-
Horiz. %	141.19%	121.79%	127.16%	133.43%	144.48%	83.88%	100.00%	-
P/NAPS	3.02	2.77	2.33	2.41	2.53	2.64	2.55	2.85%
YoY %	9.03%	18.88%	-3.32%	-4.74%	-4.17%	3.53%	-	-
Horiz. %	118.43%	108.63%	91.37%	94.51%	99.22%	103.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	-
Price	16.14	14.18	17.58	15.64	13.72	13.80	16.28	-
P/RPS	3.98	3.93	3.38	3.22	3.06	6.58	2.98	4.93%
YoY %	1.27%	16.27%	4.97%	5.23%	-53.50%	120.81%	-	-
Horiz. %	133.56%	131.88%	113.42%	108.05%	102.68%	220.81%	100.00%	-
P/EPS	11.75	14.52	18.06	18.76	19.33	38.40	16.90	-5.87%
YoY %	-19.08%	-19.60%	-3.73%	-2.95%	-49.66%	127.22%	-	-
Horiz. %	69.53%	85.92%	106.86%	111.01%	114.38%	227.22%	100.00%	-
EY	8.51	6.89	5.54	5.33	5.17	2.60	5.92	6.22%
YoY %	23.51%	24.37%	3.94%	3.09%	98.85%	-56.08%	-	-
Horiz. %	143.75%	116.39%	93.58%	90.03%	87.33%	43.92%	100.00%	-
DY	4.65	3.99	4.10	4.35	4.74	2.80	3.15	6.70%
YoY %	16.54%	-2.68%	-5.75%	-8.23%	69.29%	-11.11%	-	-
Horiz. %	147.62%	126.67%	130.16%	138.10%	150.48%	88.89%	100.00%	-
P/NAPS	3.08	2.83	2.42	2.48	2.59	2.65	2.71	2.15%
YoY %	8.83%	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	-	-
Horiz. %	113.65%	104.43%	89.30%	91.51%	95.57%	97.79%	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