[LPI] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	1,245,131	1,165,174	1,096,302	1,006,720	854,431	740,210	701,008	10.04%
YoY %	6.86%	6.28%	8.90%	17.82%	15.43%	5.59%	-	-
Horiz. %	177.62%	166.21%	156.39%	143.61%	121.89%	105.59%	100.00%	-
PBT	400,749	279,959	248,114	203,413	197,189	178,692	159,332	16.60%
YoY %	43.15%	12.83%	21.98%	3.16%	10.35%	12.15%	-	-
Horiz. %	251.52%	175.71%	155.72%	127.67%	123.76%	112.15%	100.00%	-
Tax	-64,912	-61,610	-51,681	-44,539	-45,092	-42,750	-35,525	10.56%
YoY %	-5.36%	-19.21%	-16.04%	1.23%	-5.48%	-20.34%	-	-
Horiz. %	182.72%	173.43%	145.48%	125.37%	126.93%	120.34%	100.00%	-
NP	335,837	218,349	196,433	158,874	152,097	135,942	123,807	18.08%
YoY %	53.81%	11.16%	23.64%	4.46%	11.88%	9.80%	-	-
Horiz. %	271.26%	176.36%	158.66%	128.32%	122.85%	109.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,837	218,349	196,433	158,874	152,097	135,942	123,807	18.08%
YoY %	53.81%	11.16%	23.64%	4.46%	11.88%	9.80%	-	-
Horiz. %	271.26%	176.36%	158.66%	128.32%	122.85%	109.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.20%	22.01%	20.83%	21.90%	22.87%	23.92%	22.30%	-
YoY %	-26.40%	5.66%	-4.89%	-4.24%	-4.39%	7.26%	-	-
Horiz. %	72.65%	98.70%	93.41%	98.21%	102.56%	107.26%	100.00%	-
Total Cost	909,294	946,825	899,869	847,846	702,334	604,268	577,201	7.86%
YoY %	-3.96%	5.22%	6.14%	20.72%	16.23%	4.69%	-	-
Horiz. %	157.54%	164.04%	155.90%	146.89%	121.68%	104.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,616,439	1,610,360	1,457,533	1,216,466	1,074,919	1,069,648	803,787	12.34%
YoY %	0.38%	10.49%	19.82%	13.17%	0.49%	33.08%	-	-
Horiz. %	201.10%	200.35%	181.33%	151.34%	133.73%	133.08%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	187,865	158,582	149,806	143,229	154,196	70,559	111,839	9.02%
YoY %	18.47%	5.86%	4.59%	-7.11%	118.53%	-36.91%	-	-
Horiz. %	167.98%	141.79%	133.95%	128.07%	137.87%	63.09%	100.00%	-
Div Payout %	55.94%	72.63%	76.26%	90.15%	101.38%	51.90%	90.33%	-
YoY %	-22.98%	-4.76%	-15.41%	-11.08%	95.34%	-42.54%	-	-
Horiz. %	61.93%	80.41%	84.42%	99.80%	112.23%	57.46%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,616,439	1,610,360	1,457,533	1,216,466	1,074,919	1,069,648	803,787	12.34%
YoY %	0.38%	10.49%	19.82%	13.17%	0.49%	33.08%	-	-
Horiz. %	201.10%	200.35%	181.33%	151.34%	133.73%	133.08%	100.00%	-
NOSH	331,986	220,298	220,281	220,314	220,292	214,866	137,644	15.79%
YoY %	50.70%	0.01%	-0.01%	0.01%	2.53%	56.10%	-	-
Horiz. %	241.19%	160.05%	160.04%	160.06%	160.04%	156.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	26.97%	18.74%	17.92%	15.78%	17.80%	18.37%	17.66%	-
YoY %	43.92%	4.58%	13.56%	-11.35%	-3.10%	4.02%	-	-
Horiz. %	152.72%	106.12%	101.47%	89.35%	100.79%	104.02%	100.00%	-
ROE	20.78%	13.56%	13.48%	13.06%	14.15%	12.71%	15.40%	-
YoY %	53.24%	0.59%	3.22%	-7.70%	11.33%	-17.47%	-	-
Horiz. %	134.94%	88.05%	87.53%	84.81%	91.88%	82.53%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	375.06	528.91	497.68	456.95	387.86	344.50	509.29	-4.96%
YoY %	-29.09%	6.28%	8.91%	17.81%	12.59%	-32.36%	-	-
Horiz. %	73.64%	103.85%	97.72%	89.72%	76.16%	67.64%	100.00%	-
EPS	101.16	99.12	89.17	72.11	69.04	63.27	89.95	1.97%
YoY %	2.06%	11.16%	23.66%	4.45%	9.12%	-29.66%	-	-
Horiz. %	112.46%	110.19%	99.13%	80.17%	76.75%	70.34%	100.00%	-
DPS	56.59	72.00	68.00	65.00	70.00	32.84	81.25	-5.84%
YoY %	-21.40%	5.88%	4.62%	-7.14%	113.15%	-59.58%	-	-
Horiz. %	69.65%	88.62%	83.69%	80.00%	86.15%	40.42%	100.00%	-
NAPS	4.869	7.3099	6.6167	5.5215	4.8795	4.9782	5.8396	-2.98%
YoY %	-33.39%	10.48%	19.84%	13.16%	-1.98%	-14.75%	-	-
Horiz. %	83.38%	125.18%	113.31%	94.55%	83.56%	85.25%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 220,314
RPS	312.55	292.48	275.19	252.70	214.47	185.80	175.96	10.04%
YoY %	6.86%	6.28%	8.90%	17.83%	15.43%	5.59%	-	-
Horiz. %	177.63%	166.22%	156.39%	143.61%	121.89%	105.59%	100.00%	-
EPS	84.30	54.81	49.31	39.88	38.18	34.12	31.08	18.08%
YoY %	53.80%	11.15%	23.65%	4.45%	11.90%	9.78%	-	-
Horiz. %	271.24%	176.35%	158.66%	128.31%	122.84%	109.78%	100.00%	-
DPS	47.16	39.81	37.60	35.95	38.71	17.71	28.07	9.02%
YoY %	18.46%	5.88%	4.59%	-7.13%	118.58%	-36.91%	-	-
Horiz. %	168.01%	141.82%	133.95%	128.07%	137.91%	63.09%	100.00%	-
NAPS	4.0575	4.0422	3.6586	3.0535	2.6982	2.685	2.0176	12.34%
YoY %	0.38%	10.48%	19.82%	13.17%	0.49%	33.08%	-	-
Horiz. %	201.11%	200.35%	181.33%	151.34%	133.73%	133.08%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	13.78	17.58	15.30	13.30	11.86	11.74	12.40	-
P/RPS	3.67	3.32	3.07	2.91	3.06	3.41	2.43	7.10%
YoY %	10.54%	8.14%	5.50%	-4.90%	-10.26%	40.33%	-	-
Horiz. %	151.03%	136.63%	126.34%	119.75%	125.93%	140.33%	100.00%	-
P/EPS	13.62	17.74	17.16	18.44	17.18	18.56	13.79	-0.20%
YoY %	-23.22%	3.38%	-6.94%	7.33%	-7.44%	34.59%	-	-
Horiz. %	98.77%	128.64%	124.44%	133.72%	124.58%	134.59%	100.00%	-
EY	7.34	5.64	5.83	5.42	5.82	5.39	7.25	0.20%
YoY %	30.14%	-3.26%	7.56%	-6.87%	7.98%	-25.66%	-	-
Horiz. %	101.24%	77.79%	80.41%	74.76%	80.28%	74.34%	100.00%	-
DY	4.11	4.10	4.44	4.89	5.90	2.80	6.55	-7.47%
YoY %	0.24%	-7.66%	-9.20%	-17.12%	110.71%	-57.25%	-	-
Horiz. %	62.75%	62.60%	67.79%	74.66%	90.08%	42.75%	100.00%	-
P/NAPS	2.83	2.40	2.31	2.41	2.43	2.36	2.12	4.92%
YoY %	17.92%	3.90%	-4.15%	-0.82%	2.97%	11.32%	-	-
Horiz. %	133.49%	113.21%	108.96%	113.68%	114.62%	111.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	08/10/15	08/10/14	08/10/13	09/10/12	06/10/11	07/10/10	08/10/09	-
Price	14.44	17.48	15.44	13.50	11.78	11.76	12.22	-
P/RPS	3.85	3.30	3.10	2.95	3.04	3.41	2.40	8.19%
YoY %	16.67%	6.45%	5.08%	-2.96%	-10.85%	42.08%	-	-
Horiz. %	160.42%	137.50%	129.17%	122.92%	126.67%	142.08%	100.00%	-
P/EPS	14.27	17.64	17.31	18.72	17.06	18.59	13.59	0.81%
YoY %	-19.10%	1.91%	-7.53%	9.73%	-8.23%	36.79%	-	-
Horiz. %	105.00%	129.80%	127.37%	137.75%	125.53%	136.79%	100.00%	-
EY	7.01	5.67	5.78	5.34	5.86	5.38	7.36	-0.80%
YoY %	23.63%	-1.90%	8.24%	-8.87%	8.92%	-26.90%	-	-
Horiz. %	95.24%	77.04%	78.53%	72.55%	79.62%	73.10%	100.00%	-
DY	3.92	4.12	4.40	4.81	5.94	2.79	6.65	-8.42%
YoY %	-4.85%	-6.36%	-8.52%	-19.02%	112.90%	-58.05%	-	-
Horiz. %	58.95%	61.95%	66.17%	72.33%	89.32%	41.95%	100.00%	-
P/NAPS	2.97	2.39	2.33	2.44	2.41	2.36	2.09	6.02%
YoY %	24.27%	2.58%	-4.51%	1.24%	2.12%	12.92%	-	-
Horiz. %	142.11%	114.35%	111.48%	116.75%	115.31%	112.92%	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