[LPI] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	547,832	463,274	435,547	355,138	344,104	278,108	185,151	19.80%
YoY %	18.25%	6.37%	22.64%	3.21%	23.73%	50.21%	-	-
Horiz. %	295.88%	250.21%	235.24%	191.81%	185.85%	150.21%	100.00%	-
PBT	122,180	99,289	115,738	53,093	42,597	34,302	31,234	25.51%
YoY %	23.05%	-14.21%	117.99%	24.64%	24.18%	9.82%	-	-
Horiz. %	391.18%	317.89%	370.55%	169.98%	136.38%	109.82%	100.00%	-
Tax	-34,197	-29,095	-32,264	-13,568	-8,398	-8,714	-921	82.60%
YoY %	-17.54%	9.82%	-137.79%	-61.56%	3.63%	-846.15%	-	-
Horiz. %	3,713.03%	3,159.07%	3,503.15%	1,473.18%	911.83%	946.15%	100.00%	-
NP	87,983	70,194	83,474	39,525	34,199	25,588	30,313	19.42%
YoY %	25.34%	-15.91%	111.19%	15.57%	33.65%	-15.59%	-	-
Horiz. %	290.25%	231.56%	275.37%	130.39%	112.82%	84.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,983	70,194	83,474	39,525	34,199	25,588	30,313	19.42%
YoY %	25.34%	-15.91%	111.19%	15.57%	33.65%	-15.59%	-	-
Horiz. %	290.25%	231.56%	275.37%	130.39%	112.82%	84.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.99%	29.30%	27.88%	25.56%	19.72%	25.40%	2.95%	-
YoY %	-4.47%	5.09%	9.08%	29.61%	-22.36%	761.02%	-	-
Horiz. %	948.81%	993.22%	945.08%	866.44%	668.47%	861.02%	100.00%	-
Total Cost	459,849	393,080	352,073	315,613	309,905	252,520	154,838	19.88%
YoY %	16.99%	11.65%	11.55%	1.84%	22.72%	63.09%	-	-
Horiz. %	296.99%	253.87%	227.38%	203.83%	200.15%	163.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,286	372,799	361,407	313,101	280,948	247,770	209,092	8.71%
YoY %	-7.38%	3.15%	15.43%	11.44%	13.39%	18.50%	-	-
Horiz. %	165.14%	178.29%	172.85%	149.74%	134.37%	118.50%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	151,689	129,415	101,303	29,791	16,824	16,098	16,086	45.32%
YoY %	17.21%	27.75%	240.05%	77.07%	4.51%	0.07%	-	-
Horiz. %	942.99%	804.52%	629.76%	185.20%	104.59%	100.07%	100.00%	-
Div Payout %	172.41%	184.37%	121.36%	75.37%	49.19%	62.91%	53.07%	-
YoY %	-6.49%	51.92%	61.02%	53.22%	-21.81%	18.54%	-	-
Horiz. %	324.87%	347.41%	228.68%	142.02%	92.69%	118.54%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	345,286	372,799	361,407	313,101	280,948	247,770	209,092	8.71%
YoY %	-7.38%	3.15%	15.43%	11.44%	13.39%	18.50%	-	-
Horiz. %	165.14%	178.29%	172.85%	149.74%	134.37%	118.50%	100.00%	-
NOSH	137,690	138,032	135,470	123,438	119,202	112,787	107,331	4.23%
YoY %	-0.25%	1.89%	9.75%	3.55%	5.69%	5.08%	-	-
Horiz. %	128.29%	128.60%	126.22%	115.01%	111.06%	105.08%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	16.06%	15.15%	19.17%	11.13%	9.94%	9.20%	16.37%	-
YoY %	6.01%	-20.97%	72.24%	11.97%	8.04%	-43.80%	-	-
Horiz. %	98.11%	92.55%	117.10%	67.99%	60.72%	56.20%	100.00%	-
ROE	25.48%	18.83%	23.10%	12.62%	12.17%	10.33%	14.50%	-
YoY %	35.32%	-18.48%	83.04%	3.70%	17.81%	-28.76%	-	-
Horiz. %	175.72%	129.86%	159.31%	87.03%	83.93%	71.24%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	397.87	335.63	321.51	287.70	288.67	246.58	172.50	14.93%
YoY %	18.54%	4.39%	11.75%	-0.34%	17.07%	42.94%	-	-
Horiz. %	230.65%	194.57%	186.38%	166.78%	167.34%	142.94%	100.00%	-
EPS	63.90	50.85	61.62	32.02	28.69	22.69	28.24	14.57%
YoY %	25.66%	-17.48%	92.44%	11.61%	26.44%	-19.65%	-	-
Horiz. %	226.27%	180.06%	218.20%	113.39%	101.59%	80.35%	100.00%	-
DPS	110.00	95.00	74.78	24.13	14.11	14.27	15.00	39.36%
YoY %	15.79%	27.04%	209.90%	71.01%	-1.12%	-4.87%	-	-
Horiz. %	733.33%	633.33%	498.53%	160.87%	94.07%	95.13%	100.00%	-
NAPS	2.5077	2.7008	2.6678	2.5365	2.3569	2.1968	1.9481	4.29%
YoY %	-7.15%	1.24%	5.18%	7.62%	7.29%	12.77%	-	-
Horiz. %	128.73%	138.64%	136.94%	130.20%	120.98%	112.77%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 123,438
RPS	137.51	116.29	109.33	89.14	86.38	69.81	46.48	19.80%
YoY %	18.25%	6.37%	22.65%	3.20%	23.74%	50.19%	-	-
Horiz. %	295.85%	250.19%	235.22%	191.78%	185.84%	150.19%	100.00%	-
EPS	22.09	17.62	20.95	9.92	8.58	6.42	7.61	19.42%
YoY %	25.37%	-15.89%	111.19%	15.62%	33.64%	-15.64%	-	-
Horiz. %	290.28%	231.54%	275.30%	130.35%	112.75%	84.36%	100.00%	-
DPS	38.08	32.49	25.43	7.48	4.22	4.04	4.04	45.31%
YoY %	17.21%	27.76%	239.97%	77.25%	4.46%	0.00%	-	-
Horiz. %	942.57%	804.21%	629.46%	185.15%	104.46%	100.00%	100.00%	-
NAPS	0.8667	0.9358	0.9072	0.7859	0.7052	0.6219	0.5249	8.71%
YoY %	-7.38%	3.15%	15.43%	11.44%	13.39%	18.48%	-	-
Horiz. %	165.12%	178.28%	172.83%	149.72%	134.35%	118.48%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	11.30	8.30	8.40	4.36	4.00	3.50	2.68	-
P/RPS	2.84	2.47	2.61	1.52	1.39	1.42	1.55	10.61%
YoY %	14.98%	-5.36%	71.71%	9.35%	-2.11%	-8.39%	-	-
Horiz. %	183.23%	159.35%	168.39%	98.06%	89.68%	91.61%	100.00%	-
P/EPS	17.68	16.32	13.63	13.62	13.94	15.43	9.49	10.92%
YoY %	8.33%	19.74%	0.07%	-2.30%	-9.66%	62.59%	-	-
Horiz. %	186.30%	171.97%	143.62%	143.52%	146.89%	162.59%	100.00%	-
EY	5.65	6.13	7.34	7.34	7.17	6.48	10.54	-9.86%
YoY %	-7.83%	-16.49%	0.00%	2.37%	10.65%	-38.52%	-	-
Horiz. %	53.61%	58.16%	69.64%	69.64%	68.03%	61.48%	100.00%	-
DY	9.73	11.45	8.90	5.54	3.53	4.08	5.60	9.64%
YoY %	-15.02%	28.65%	60.65%	56.94%	-13.48%	-27.14%	-	-
Horiz. %	173.75%	204.46%	158.93%	98.93%	63.04%	72.86%	100.00%	-
P/NAPS	4.51	3.07	3.15	1.72	1.70	1.59	1.38	21.80%
YoY %	46.91%	-2.54%	83.14%	1.18%	6.92%	15.22%	-	-
Horiz. %	326.81%	222.46%	228.26%	124.64%	123.19%	115.22%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	09/10/07	05/10/06	07/10/05	26/10/04	08/10/03	28/10/02	01/11/01	-
Price	11.50	8.30	7.95	4.52	4.04	3.62	2.76	-
P/RPS	2.89	2.47	2.47	1.57	1.40	1.47	1.60	10.35%
YoY %	17.00%	0.00%	57.32%	12.14%	-4.76%	-8.13%	-	-
Horiz. %	180.62%	154.38%	154.38%	98.12%	87.50%	91.88%	100.00%	-
P/EPS	18.00	16.32	12.90	14.12	14.08	15.96	9.77	10.71%
YoY %	10.29%	26.51%	-8.64%	0.28%	-11.78%	63.36%	-	-
Horiz. %	184.24%	167.04%	132.04%	144.52%	144.11%	163.36%	100.00%	-
EY	5.56	6.13	7.75	7.08	7.10	6.27	10.23	-9.65%
YoY %	-9.30%	-20.90%	9.46%	-0.28%	13.24%	-38.71%	-	-
Horiz. %	54.35%	59.92%	75.76%	69.21%	69.40%	61.29%	100.00%	-
DY	9.57	11.45	9.41	5.34	3.49	3.94	5.43	9.90%
YoY %	-16.42%	21.68%	76.22%	53.01%	-11.42%	-27.44%	-	-
Horiz. %	176.24%	210.87%	173.30%	98.34%	64.27%	72.56%	100.00%	-
P/NAPS	4.59	3.07	2.98	1.78	1.71	1.65	1.42	21.58%
YoY %	49.51%	3.02%	67.42%	4.09%	3.64%	16.20%	-	-
Horiz. %	323.24%	216.20%	209.86%	125.35%	120.42%	116.20%	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