[LPI] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,006,720	854,431	740,210	701,008	625,745	547,832	463,274	13.79%
YoY %	17.82%	15.43%	5.59%	12.03%	14.22%	18.25%	-	-
Horiz. %	217.31%	184.43%	159.78%	151.32%	135.07%	118.25%	100.00%	-
PBT	203,413	197,189	178,692	159,332	131,924	122,180	99,289	12.68%
YoY %	3.16%	10.35%	12.15%	20.78%	7.98%	23.05%	-	-
Horiz. %	204.87%	198.60%	179.97%	160.47%	132.87%	123.05%	100.00%	-
Tax	-44,539	-45,092	-42,750	-35,525	-35,157	-34,197	-29,095	7.34%
YoY %	1.23%	-5.48%	-20.34%	-1.05%	-2.81%	-17.54%	-	-
Horiz. %	153.08%	154.98%	146.93%	122.10%	120.84%	117.54%	100.00%	-
NP	158,874	152,097	135,942	123,807	96,767	87,983	70,194	14.57%
YoY %	4.46%	11.88%	9.80%	27.94%	9.98%	25.34%	-	-
Horiz. %	226.34%	216.68%	193.67%	176.38%	137.86%	125.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,874	152,097	135,942	123,807	96,767	87,983	70,194	14.57%
YoY %	4.46%	11.88%	9.80%	27.94%	9.98%	25.34%	-	-
Horiz. %	226.34%	216.68%	193.67%	176.38%	137.86%	125.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.90%	22.87%	23.92%	22.30%	26.65%	27.99%	29.30%	-
YoY %	-4.24%	-4.39%	7.26%	-16.32%	-4.79%	-4.47%	-	-
Horiz. %	74.74%	78.05%	81.64%	76.11%	90.96%	95.53%	100.00%	-
Total Cost	847,846	702,334	604,268	577,201	528,978	459,849	393,080	13.65%
YoY %	20.72%	16.23%	4.69%	9.12%	15.03%	16.99%	-	-
Horiz. %	215.69%	178.67%	153.73%	146.84%	134.57%	116.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,216,466	1,074,919	1,069,648	803,787	330,950	345,286	372,799	21.76%
YoY %	13.17%	0.49%	33.08%	142.87%	-4.15%	-7.38%	-	-
Horiz. %	326.31%	288.34%	286.92%	215.61%	88.77%	92.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	143,229	154,196	70,559	111,839	151,437	151,689	129,415	1.70%
YoY %	-7.11%	118.53%	-36.91%	-26.15%	-0.17%	17.21%	-	-
Horiz. %	110.67%	119.15%	54.52%	86.42%	117.02%	117.21%	100.00%	-
Div Payout %	90.15%	101.38%	51.90%	90.33%	156.50%	172.41%	184.37%	-
YoY %	-11.08%	95.34%	-42.54%	-42.28%	-9.23%	-6.49%	-	-
Horiz. %	48.90%	54.99%	28.15%	48.99%	84.88%	93.51%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,216,466	1,074,919	1,069,648	803,787	330,950	345,286	372,799	21.76%
YoY %	13.17%	0.49%	33.08%	142.87%	-4.15%	-7.38%	-	-
Horiz. %	326.31%	288.34%	286.92%	215.61%	88.77%	92.62%	100.00%	-
NOSH	220,314	220,292	214,866	137,644	137,649	137,690	138,032	8.09%
YoY %	0.01%	2.53%	56.10%	-0.00%	-0.03%	-0.25%	-	-
Horiz. %	159.61%	159.59%	155.66%	99.72%	99.72%	99.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	15.78%	17.80%	18.37%	17.66%	15.46%	16.06%	15.15%	-
YoY %	-11.35%	-3.10%	4.02%	14.23%	-3.74%	6.01%	-	-
Horiz. %	104.16%	117.49%	121.25%	116.57%	102.05%	106.01%	100.00%	-
ROE	13.06%	14.15%	12.71%	15.40%	29.24%	25.48%	18.83%	-
YoY %	-7.70%	11.33%	-17.47%	-47.33%	14.76%	35.32%	-	-
Horiz. %	69.36%	75.15%	67.50%	81.78%	155.28%	135.32%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	456.95	387.86	344.50	509.29	454.59	397.87	335.63	5.27%
YoY %	17.81%	12.59%	-32.36%	12.03%	14.26%	18.54%	-	-
Horiz. %	136.15%	115.56%	102.64%	151.74%	135.44%	118.54%	100.00%	-
EPS	72.11	69.04	63.27	89.95	70.30	63.90	50.85	5.98%
YoY %	4.45%	9.12%	-29.66%	27.95%	10.02%	25.66%	-	-
Horiz. %	141.81%	135.77%	124.42%	176.89%	138.25%	125.66%	100.00%	-
DPS	65.00	70.00	32.84	81.25	110.00	110.00	95.00	-6.12%
YoY %	-7.14%	113.15%	-59.58%	-26.14%	0.00%	15.79%	-	-
Horiz. %	68.42%	73.68%	34.57%	85.53%	115.79%	115.79%	100.00%	-
NAPS	5.5215	4.8795	4.9782	5.8396	2.4043	2.5077	2.7008	12.64%
YoY %	13.16%	-1.98%	-14.75%	142.88%	-4.12%	-7.15%	-	-
Horiz. %	204.44%	180.67%	184.32%	216.22%	89.02%	92.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,644
RPS	252.70	214.47	185.80	175.96	157.07	137.51	116.29	13.79%
YoY %	17.83%	15.43%	5.59%	12.03%	14.22%	18.25%	-	-
Horiz. %	217.30%	184.43%	159.77%	151.31%	135.07%	118.25%	100.00%	-
EPS	39.88	38.18	34.12	31.08	24.29	22.09	17.62	14.57%
YoY %	4.45%	11.90%	9.78%	27.95%	9.96%	25.37%	-	-
Horiz. %	226.33%	216.69%	193.64%	176.39%	137.85%	125.37%	100.00%	-
DPS	35.95	38.71	17.71	28.07	38.01	38.08	32.49	1.69%
YoY %	-7.13%	118.58%	-36.91%	-26.15%	-0.18%	17.21%	-	-
Horiz. %	110.65%	119.14%	54.51%	86.40%	116.99%	117.21%	100.00%	-
NAPS	3.0535	2.6982	2.685	2.0176	0.8307	0.8667	0.9358	21.76%
YoY %	13.17%	0.49%	33.08%	142.88%	-4.15%	-7.38%	-	-
Horiz. %	326.30%	288.33%	286.92%	215.60%	88.77%	92.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	13.30	11.86	11.74	12.40	10.40	11.30	8.30	-
P/RPS	2.91	3.06	3.41	2.43	2.29	2.84	2.47	2.76%
YoY %	-4.90%	-10.26%	40.33%	6.11%	-19.37%	14.98%	-	-
Horiz. %	117.81%	123.89%	138.06%	98.38%	92.71%	114.98%	100.00%	-
P/EPS	18.44	17.18	18.56	13.79	14.79	17.68	16.32	2.05%
YoY %	7.33%	-7.44%	34.59%	-6.76%	-16.35%	8.33%	-	-
Horiz. %	112.99%	105.27%	113.73%	84.50%	90.62%	108.33%	100.00%	-
EY	5.42	5.82	5.39	7.25	6.76	5.65	6.13	-2.02%
YoY %	-6.87%	7.98%	-25.66%	7.25%	19.65%	-7.83%	-	-
Horiz. %	88.42%	94.94%	87.93%	118.27%	110.28%	92.17%	100.00%	-
DY	4.89	5.90	2.80	6.55	10.58	9.73	11.45	-13.20%
YoY %	-17.12%	110.71%	-57.25%	-38.09%	8.74%	-15.02%	-	-
Horiz. %	42.71%	51.53%	24.45%	57.21%	92.40%	84.98%	100.00%	-
P/NAPS	2.41	2.43	2.36	2.12	4.33	4.51	3.07	-3.95%
YoY %	-0.82%	2.97%	11.32%	-51.04%	-3.99%	46.91%	-	-
Horiz. %	78.50%	79.15%	76.87%	69.06%	141.04%	146.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	09/10/12	06/10/11	07/10/10	08/10/09	09/10/08	09/10/07	05/10/06	-
Price	13.50	11.78	11.76	12.22	10.10	11.50	8.30	-
P/RPS	2.95	3.04	3.41	2.40	2.22	2.89	2.47	3.00%
YoY %	-2.96%	-10.85%	42.08%	8.11%	-23.18%	17.00%	-	-
Horiz. %	119.43%	123.08%	138.06%	97.17%	89.88%	117.00%	100.00%	-
P/EPS	18.72	17.06	18.59	13.59	14.37	18.00	16.32	2.31%
YoY %	9.73%	-8.23%	36.79%	-5.43%	-20.17%	10.29%	-	-
Horiz. %	114.71%	104.53%	113.91%	83.27%	88.05%	110.29%	100.00%	-
EY	5.34	5.86	5.38	7.36	6.96	5.56	6.13	-2.27%
YoY %	-8.87%	8.92%	-26.90%	5.75%	25.18%	-9.30%	-	-
Horiz. %	87.11%	95.60%	87.77%	120.07%	113.54%	90.70%	100.00%	-
DY	4.81	5.94	2.79	6.65	10.89	9.57	11.45	-13.44%
YoY %	-19.02%	112.90%	-58.05%	-38.93%	13.79%	-16.42%	-	-
Horiz. %	42.01%	51.88%	24.37%	58.08%	95.11%	83.58%	100.00%	-
P/NAPS	2.44	2.41	2.36	2.09	4.20	4.59	3.07	-3.75%
YoY %	1.24%	2.12%	12.92%	-50.24%	-8.50%	49.51%	-	-
Horiz. %	79.48%	78.50%	76.87%	68.08%	136.81%	149.51%	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