[LPI] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,419,431	1,347,941	1,196,860	1,147,446	1,069,101	986,798	834,998	9.23%
YoY %	5.30%	12.62%	4.31%	7.33%	8.34%	18.18%	-	-
Horiz. %	169.99%	161.43%	143.34%	137.42%	128.04%	118.18%	100.00%	-
PBT	382,280	535,146	383,299	274,428	235,282	200,299	188,686	12.47%
YoY %	-28.57%	39.62%	39.67%	16.64%	17.47%	6.15%	-	-
Horiz. %	202.60%	283.62%	203.14%	145.44%	124.69%	106.15%	100.00%	-
Tax	-84,435	-79,088	-59,109	-59,917	-51,574	-43,941	-45,500	10.84%
YoY %	-6.76%	-33.80%	1.35%	-16.18%	-17.37%	3.43%	-	-
Horiz. %	185.57%	173.82%	129.91%	131.69%	113.35%	96.57%	100.00%	-
NP	297,845	456,058	324,190	214,511	183,708	156,358	143,186	12.97%
YoY %	-34.69%	40.68%	51.13%	16.77%	17.49%	9.20%	-	-
Horiz. %	208.01%	318.51%	226.41%	149.81%	128.30%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,845	456,058	324,190	214,511	183,708	156,358	143,186	12.97%
YoY %	-34.69%	40.68%	51.13%	16.77%	17.49%	9.20%	-	-
Horiz. %	208.01%	318.51%	226.41%	149.81%	128.30%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	14.78%	15.42%	21.83%	21.92%	21.94%	24.11%	-
YoY %	49.46%	-4.15%	-29.36%	-0.41%	-0.09%	-9.00%	-	-
Horiz. %	91.62%	61.30%	63.96%	90.54%	90.92%	91.00%	100.00%	-
Total Cost	1,121,586	891,883	872,670	932,935	885,393	830,440	691,812	8.37%
YoY %	25.75%	2.20%	-6.46%	5.37%	6.62%	20.04%	-	-
Horiz. %	162.12%	128.92%	126.14%	134.85%	127.98%	120.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,817,922	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	2,075,734	-2.18%
YoY %	4.33%	4.61%	4.06%	15.03%	19.22%	-43.77%	-	-
Horiz. %	87.58%	83.94%	80.25%	77.11%	67.04%	56.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	272,228	248,989	187,865	158,582	149,806	143,229	154,196	9.92%
YoY %	9.33%	32.54%	18.47%	5.86%	4.59%	-7.11%	-	-
Horiz. %	176.55%	161.48%	121.84%	102.84%	97.15%	92.89%	100.00%	-
Div Payout %	91.40%	54.60%	57.95%	73.93%	81.55%	91.60%	107.69%	-
YoY %	67.40%	-5.78%	-21.62%	-9.34%	-10.97%	-14.94%	-	-
Horiz. %	84.87%	50.70%	53.81%	68.65%	75.73%	85.06%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,817,922	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	2,075,734	-2.18%
YoY %	4.33%	4.61%	4.06%	15.03%	19.22%	-43.77%	-	-
Horiz. %	87.58%	83.94%	80.25%	77.11%	67.04%	56.23%	100.00%	-
NOSH	331,986	331,986	331,986	220,322	220,335	220,332	398,383	-2.99%
YoY %	0.00%	0.00%	50.68%	-0.01%	0.00%	-44.69%	-	-
Horiz. %	83.33%	83.33%	83.33%	55.30%	55.31%	55.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	20.98%	33.83%	27.09%	18.69%	17.18%	15.84%	17.15%	-
YoY %	-37.98%	24.88%	44.94%	8.79%	8.46%	-7.64%	-	-
Horiz. %	122.33%	197.26%	157.96%	108.98%	100.17%	92.36%	100.00%	-
ROE	16.38%	26.17%	19.46%	13.40%	13.20%	13.40%	6.90%	-
YoY %	-37.41%	34.48%	45.22%	1.52%	-1.49%	94.20%	-	-
Horiz. %	237.39%	379.28%	282.03%	194.20%	191.30%	194.20%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	427.56	406.02	360.52	520.80	485.21	447.87	209.60	12.60%
YoY %	5.31%	12.62%	-30.78%	7.33%	8.34%	113.68%	-	-
Horiz. %	203.99%	193.71%	172.00%	248.47%	231.49%	213.68%	100.00%	-
EPS	89.72	137.37	97.65	97.36	83.38	70.96	35.94	16.45%
YoY %	-34.69%	40.68%	0.30%	16.77%	17.50%	97.44%	-	-
Horiz. %	249.64%	382.22%	271.70%	270.90%	232.00%	197.44%	100.00%	-
DPS	82.00	75.00	56.59	72.00	68.00	65.00	38.71	13.31%
YoY %	9.33%	32.53%	-21.40%	5.88%	4.62%	67.92%	-	-
Horiz. %	211.83%	193.75%	146.19%	186.00%	175.67%	167.92%	100.00%	-
NAPS	5.4759	5.2484	5.0173	7.2652	6.3153	5.2972	5.2104	0.83%
YoY %	4.33%	4.61%	-30.94%	15.04%	19.22%	1.67%	-	-
Horiz. %	105.10%	100.73%	96.29%	139.44%	121.21%	101.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,322
RPS	356.30	338.35	300.43	288.03	268.36	247.70	209.60	9.23%
YoY %	5.31%	12.62%	4.31%	7.33%	8.34%	18.18%	-	-
Horiz. %	169.99%	161.43%	143.33%	137.42%	128.03%	118.18%	100.00%	-
EPS	74.76	114.48	81.38	53.85	46.11	39.25	35.94	12.97%
YoY %	-34.70%	40.67%	51.12%	16.79%	17.48%	9.21%	-	-
Horiz. %	208.01%	318.53%	226.43%	149.83%	128.30%	109.21%	100.00%	-
DPS	68.33	62.50	47.16	39.81	37.60	35.95	38.71	9.92%
YoY %	9.33%	32.53%	18.46%	5.88%	4.59%	-7.13%	-	-
Horiz. %	176.52%	161.46%	121.83%	102.84%	97.13%	92.87%	100.00%	-
NAPS	4.5633	4.3737	4.1811	4.018	3.4928	2.9297	5.2104	-2.18%
YoY %	4.34%	4.61%	4.06%	15.04%	19.22%	-43.77%	-	-
Horiz. %	87.58%	83.94%	80.25%	77.12%	67.04%	56.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	18.88	15.86	13.88	16.90	15.20	13.42	13.78	-
P/RPS	4.42	3.91	3.85	3.24	3.13	3.00	6.57	-6.38%
YoY %	13.04%	1.56%	18.83%	3.51%	4.33%	-54.34%	-	-
Horiz. %	67.28%	59.51%	58.60%	49.32%	47.64%	45.66%	100.00%	-
P/EPS	21.04	11.55	14.21	17.36	18.23	18.91	38.34	-9.50%
YoY %	82.16%	-18.72%	-18.15%	-4.77%	-3.60%	-50.68%	-	-
Horiz. %	54.88%	30.13%	37.06%	45.28%	47.55%	49.32%	100.00%	-
EY	4.75	8.66	7.04	5.76	5.49	5.29	2.61	10.48%
YoY %	-45.15%	23.01%	22.22%	4.92%	3.78%	102.68%	-	-
Horiz. %	181.99%	331.80%	269.73%	220.69%	210.34%	202.68%	100.00%	-
DY	4.34	4.73	4.08	4.26	4.47	4.84	2.81	7.50%
YoY %	-8.25%	15.93%	-4.23%	-4.70%	-7.64%	72.24%	-	-
Horiz. %	154.45%	168.33%	145.20%	151.60%	159.07%	172.24%	100.00%	-
P/NAPS	3.45	3.02	2.77	2.33	2.41	2.53	2.64	4.55%
YoY %	14.24%	9.03%	18.88%	-3.32%	-4.74%	-4.17%	-	-
Horiz. %	130.68%	114.39%	104.92%	88.26%	91.29%	95.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	10/07/17	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	-
Price	18.60	16.14	14.18	17.58	15.64	13.72	13.80	-
P/RPS	4.35	3.98	3.93	3.38	3.22	3.06	6.58	-6.65%
YoY %	9.30%	1.27%	16.27%	4.97%	5.23%	-53.50%	-	-
Horiz. %	66.11%	60.49%	59.73%	51.37%	48.94%	46.50%	100.00%	-
P/EPS	20.73	11.75	14.52	18.06	18.76	19.33	38.40	-9.75%
YoY %	76.43%	-19.08%	-19.60%	-3.73%	-2.95%	-49.66%	-	-
Horiz. %	53.98%	30.60%	37.81%	47.03%	48.85%	50.34%	100.00%	-
EY	4.82	8.51	6.89	5.54	5.33	5.17	2.60	10.82%
YoY %	-43.36%	23.51%	24.37%	3.94%	3.09%	98.85%	-	-
Horiz. %	185.38%	327.31%	265.00%	213.08%	205.00%	198.85%	100.00%	-
DY	4.41	4.65	3.99	4.10	4.35	4.74	2.80	7.85%
YoY %	-5.16%	16.54%	-2.68%	-5.75%	-8.23%	69.29%	-	-
Horiz. %	157.50%	166.07%	142.50%	146.43%	155.36%	169.29%	100.00%	-
P/NAPS	3.40	3.08	2.83	2.42	2.48	2.59	2.65	4.23%
YoY %	10.39%	8.83%	16.94%	-2.42%	-4.25%	-2.26%	-	-
Horiz. %	128.30%	116.23%	106.79%	91.32%	93.58%	97.74%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:40:00

EMA 5

5 Mins

BUY

2024-05-15 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 14:30:00

ADX

5 Mins

SELL

2024-05-15 12:25:00

ADX

5 Mins

BUY

2024-05-15 11:30:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

617

TASCO

TASCO BERHAD

518

PTRANS

PERAK TRANSIT BERHAD

433

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

HLIND

HONG LEONG INDUSTRIES BHD

425

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More