[LPI] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	488,192	463,873	389,963	358,798	306,388	228,154	142,519	22.76%
YoY %	5.24%	18.95%	8.69%	17.11%	34.29%	60.09%	-	-
Horiz. %	342.55%	325.48%	273.62%	251.75%	214.98%	160.09%	100.00%	-
PBT	112,177	123,917	80,622	47,785	36,370	28,452	35,617	21.06%
YoY %	-9.47%	53.70%	68.72%	31.39%	27.83%	-20.12%	-	-
Horiz. %	314.95%	347.92%	226.36%	134.16%	102.11%	79.88%	100.00%	-
Tax	-32,323	-34,304	-23,063	-9,530	-7,902	-5,299	-5,213	35.52%
YoY %	5.77%	-48.74%	-142.00%	-20.60%	-49.12%	-1.65%	-	-
Horiz. %	620.05%	658.05%	442.41%	182.81%	151.58%	101.65%	100.00%	-
NP	79,854	89,613	57,559	38,255	28,468	23,153	30,404	17.45%
YoY %	-10.89%	55.69%	50.46%	34.38%	22.96%	-23.85%	-	-
Horiz. %	262.64%	294.74%	189.31%	125.82%	93.63%	76.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,854	89,613	57,559	38,255	28,468	23,153	30,404	17.45%
YoY %	-10.89%	55.69%	50.46%	34.38%	22.96%	-23.85%	-	-
Horiz. %	262.64%	294.74%	189.31%	125.82%	93.63%	76.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	27.68%	28.61%	19.94%	21.73%	18.62%	14.64%	-
YoY %	4.08%	-3.25%	43.48%	-8.24%	16.70%	27.19%	-	-
Horiz. %	196.79%	189.07%	195.42%	136.20%	148.43%	127.19%	100.00%	-
Total Cost	408,338	374,260	332,404	320,543	277,920	205,001	112,115	24.02%
YoY %	9.11%	12.59%	3.70%	15.34%	35.57%	82.85%	-	-
Horiz. %	364.21%	333.82%	296.48%	285.91%	247.89%	182.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,489	365,922	327,722	288,270	274,951	219,122	196,365	9.65%
YoY %	-6.68%	11.66%	13.69%	4.84%	25.48%	11.59%	-	-
Horiz. %	173.91%	186.35%	166.89%	146.80%	140.02%	111.59%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	144,868	121,884	74,320	29,791	16,824	16,098	16,086	44.21%
YoY %	18.86%	64.00%	149.47%	77.07%	4.51%	0.07%	-	-
Horiz. %	900.58%	757.70%	462.02%	185.20%	104.59%	100.07%	100.00%	-
Div Payout %	181.42%	136.01%	129.12%	77.88%	59.10%	69.53%	52.91%	-
YoY %	33.39%	5.34%	65.79%	31.78%	-15.00%	31.41%	-	-
Horiz. %	342.88%	257.06%	244.04%	147.19%	111.70%	131.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	341,489	365,922	327,722	288,270	274,951	219,122	196,365	9.65%
YoY %	-6.68%	11.66%	13.69%	4.84%	25.48%	11.59%	-	-
Horiz. %	173.91%	186.35%	166.89%	146.80%	140.02%	111.59%	100.00%	-
NOSH	137,970	138,120	134,582	122,788	118,636	107,512	107,397	4.26%
YoY %	-0.11%	2.63%	9.61%	3.50%	10.35%	0.11%	-	-
Horiz. %	128.47%	128.61%	125.31%	114.33%	110.46%	100.11%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	16.36%	19.32%	14.76%	10.66%	9.29%	10.15%	21.33%	-
YoY %	-15.32%	30.89%	38.46%	14.75%	-8.47%	-52.41%	-	-
Horiz. %	76.70%	90.58%	69.20%	49.98%	43.55%	47.59%	100.00%	-
ROE	23.38%	24.49%	17.56%	13.27%	10.35%	10.57%	15.48%	-
YoY %	-4.53%	39.46%	32.33%	28.21%	-2.08%	-31.72%	-	-
Horiz. %	151.03%	158.20%	113.44%	85.72%	66.86%	68.28%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	353.84	335.85	289.76	292.21	258.26	212.21	132.70	17.74%
YoY %	5.36%	15.91%	-0.84%	13.15%	21.70%	59.92%	-	-
Horiz. %	266.65%	253.09%	218.36%	220.20%	194.62%	159.92%	100.00%	-
EPS	57.88	64.88	42.77	31.16	24.00	21.54	28.31	12.65%
YoY %	-10.79%	51.70%	37.26%	29.83%	11.42%	-23.91%	-	-
Horiz. %	204.45%	229.18%	151.08%	110.07%	84.78%	76.09%	100.00%	-
DPS	105.00	88.24	55.22	24.26	14.18	15.00	14.98	38.31%
YoY %	18.99%	59.80%	127.62%	71.09%	-5.47%	0.13%	-	-
Horiz. %	700.93%	589.05%	368.62%	161.95%	94.66%	100.13%	100.00%	-
NAPS	2.4751	2.6493	2.4351	2.3477	2.3176	2.0381	1.8284	5.17%
YoY %	-6.58%	8.80%	3.72%	1.30%	13.71%	11.47%	-	-
Horiz. %	135.37%	144.90%	133.18%	128.40%	126.76%	111.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 122,788
RPS	122.54	116.44	97.89	90.06	76.91	57.27	35.77	22.76%
YoY %	5.24%	18.95%	8.69%	17.10%	34.29%	60.11%	-	-
Horiz. %	342.58%	325.52%	273.67%	251.78%	215.01%	160.11%	100.00%	-
EPS	20.04	22.49	14.45	9.60	7.15	5.81	7.63	17.45%
YoY %	-10.89%	55.64%	50.52%	34.27%	23.06%	-23.85%	-	-
Horiz. %	262.65%	294.76%	189.38%	125.82%	93.71%	76.15%	100.00%	-
DPS	36.36	30.59	18.66	7.48	4.22	4.04	4.04	44.20%
YoY %	18.86%	63.93%	149.47%	77.25%	4.46%	0.00%	-	-
Horiz. %	900.00%	757.18%	461.88%	185.15%	104.46%	100.00%	100.00%	-
NAPS	0.8572	0.9185	0.8226	0.7236	0.6902	0.55	0.4929	9.65%
YoY %	-6.67%	11.66%	13.68%	4.84%	25.49%	11.58%	-	-
Horiz. %	173.91%	186.35%	166.89%	146.80%	140.03%	111.58%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	9.85	7.20	6.90	4.58	3.78	4.34	2.45	-
P/RPS	2.78	2.14	2.38	1.57	1.46	2.05	1.85	7.02%
YoY %	29.91%	-10.08%	51.59%	7.53%	-28.78%	10.81%	-	-
Horiz. %	150.27%	115.68%	128.65%	84.86%	78.92%	110.81%	100.00%	-
P/EPS	17.02	11.10	16.13	14.70	15.75	20.15	8.65	11.93%
YoY %	53.33%	-31.18%	9.73%	-6.67%	-21.84%	132.95%	-	-
Horiz. %	196.76%	128.32%	186.47%	169.94%	182.08%	232.95%	100.00%	-
EY	5.88	9.01	6.20	6.80	6.35	4.96	11.56	-10.65%
YoY %	-34.74%	45.32%	-8.82%	7.09%	28.02%	-57.09%	-	-
Horiz. %	50.87%	77.94%	53.63%	58.82%	54.93%	42.91%	100.00%	-
DY	10.66	12.26	8.00	5.30	3.75	3.46	6.11	9.71%
YoY %	-13.05%	53.25%	50.94%	41.33%	8.38%	-43.37%	-	-
Horiz. %	174.47%	200.65%	130.93%	86.74%	61.37%	56.63%	100.00%	-
P/NAPS	3.98	2.72	2.83	1.95	1.63	2.13	1.34	19.88%
YoY %	46.32%	-3.89%	45.13%	19.63%	-23.47%	58.96%	-	-
Horiz. %	297.01%	202.99%	211.19%	145.52%	121.64%	158.96%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	05/04/07	06/04/06	28/04/05	29/04/04	28/04/03	24/04/02	26/04/01	-
Price	10.20	7.20	7.00	4.30	3.84	4.38	2.40	-
P/RPS	2.88	2.14	2.42	1.47	1.49	2.06	1.81	8.04%
YoY %	34.58%	-11.57%	64.63%	-1.34%	-27.67%	13.81%	-	-
Horiz. %	159.12%	118.23%	133.70%	81.22%	82.32%	113.81%	100.00%	-
P/EPS	17.62	11.10	16.37	13.80	16.00	20.34	8.48	12.95%
YoY %	58.74%	-32.19%	18.62%	-13.75%	-21.34%	139.86%	-	-
Horiz. %	207.78%	130.90%	193.04%	162.74%	188.68%	239.86%	100.00%	-
EY	5.67	9.01	6.11	7.25	6.25	4.92	11.80	-11.49%
YoY %	-37.07%	47.46%	-15.72%	16.00%	27.03%	-58.31%	-	-
Horiz. %	48.05%	76.36%	51.78%	61.44%	52.97%	41.69%	100.00%	-
DY	10.29	12.26	7.89	5.64	3.69	3.42	6.24	8.68%
YoY %	-16.07%	55.39%	39.89%	52.85%	7.89%	-45.19%	-	-
Horiz. %	164.90%	196.47%	126.44%	90.38%	59.13%	54.81%	100.00%	-
P/NAPS	4.12	2.72	2.87	1.83	1.66	2.15	1.31	21.03%
YoY %	51.47%	-5.23%	56.83%	10.24%	-22.79%	64.12%	-	-
Horiz. %	314.50%	207.63%	219.08%	139.69%	126.72%	164.12%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

350

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

UCHITEC

UCHI TECHNOLOGIES BHD

277

MAYBANK

MALAYAN BANKING BHD

241

DNEX

DAGANG NEXCHANGE BERHAD

235

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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