[LPI] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	772,423	744,721	664,073	583,577	488,192	463,873	389,963	12.05%
YoY %	3.72%	12.14%	13.79%	19.54%	5.24%	18.95%	-	-
Horiz. %	198.08%	190.97%	170.29%	149.65%	125.19%	118.95%	100.00%	-
PBT	182,611	167,929	146,441	123,778	112,177	123,917	80,622	14.59%
YoY %	8.74%	14.67%	18.31%	10.34%	-9.47%	53.70%	-	-
Horiz. %	226.50%	208.29%	181.64%	153.53%	139.14%	153.70%	100.00%	-
Tax	-44,399	-38,997	-34,131	-34,421	-32,323	-34,304	-23,063	11.52%
YoY %	-13.85%	-14.26%	0.84%	-6.49%	5.77%	-48.74%	-	-
Horiz. %	192.51%	169.09%	147.99%	149.25%	140.15%	148.74%	100.00%	-
NP	138,212	128,932	112,310	89,357	79,854	89,613	57,559	15.71%
YoY %	7.20%	14.80%	25.69%	11.90%	-10.89%	55.69%	-	-
Horiz. %	240.12%	224.00%	195.12%	155.24%	138.73%	155.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,212	128,932	112,310	89,357	79,854	89,613	57,559	15.71%
YoY %	7.20%	14.80%	25.69%	11.90%	-10.89%	55.69%	-	-
Horiz. %	240.12%	224.00%	195.12%	155.24%	138.73%	155.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.31%	23.22%	23.31%	27.81%	28.81%	27.68%	28.61%	-
YoY %	4.69%	-0.39%	-16.18%	-3.47%	4.08%	-3.25%	-	-
Horiz. %	84.97%	81.16%	81.48%	97.20%	100.70%	96.75%	100.00%	-
Total Cost	634,211	615,789	551,763	494,220	408,338	374,260	332,404	11.36%
YoY %	2.99%	11.60%	11.64%	21.03%	9.11%	12.59%	-	-
Horiz. %	190.80%	185.25%	165.99%	148.68%	122.84%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,104,342	825,905	647,139	315,527	341,489	365,922	327,722	22.43%
YoY %	33.71%	27.62%	105.10%	-7.60%	-6.68%	11.66%	-	-
Horiz. %	336.98%	252.01%	197.47%	96.28%	104.20%	111.66%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	112,881	92,930	116,992	151,481	144,868	121,884	74,320	7.21%
YoY %	21.47%	-20.57%	-22.77%	4.56%	18.86%	64.00%	-	-
Horiz. %	151.89%	125.04%	157.42%	203.82%	194.92%	164.00%	100.00%	-
Div Payout %	81.67%	72.08%	104.17%	169.52%	181.42%	136.01%	129.12%	-
YoY %	13.30%	-30.81%	-38.55%	-6.56%	33.39%	5.34%	-	-
Horiz. %	63.25%	55.82%	80.68%	131.29%	140.50%	105.34%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,104,342	825,905	647,139	315,527	341,489	365,922	327,722	22.43%
YoY %	33.71%	27.62%	105.10%	-7.60%	-6.68%	11.66%	-	-
Horiz. %	336.98%	252.01%	197.47%	96.28%	104.20%	111.66%	100.00%	-
NOSH	220,216	137,650	137,671	137,694	137,970	138,120	134,582	8.54%
YoY %	59.98%	-0.02%	-0.02%	-0.20%	-0.11%	2.63%	-	-
Horiz. %	163.63%	102.28%	102.30%	102.31%	102.52%	102.63%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	17.89%	17.31%	16.91%	15.31%	16.36%	19.32%	14.76%	-
YoY %	3.35%	2.37%	10.45%	-6.42%	-15.32%	30.89%	-	-
Horiz. %	121.21%	117.28%	114.57%	103.73%	110.84%	130.89%	100.00%	-
ROE	12.52%	15.61%	17.35%	28.32%	23.38%	24.49%	17.56%	-
YoY %	-19.80%	-10.03%	-38.74%	21.13%	-4.53%	39.46%	-	-
Horiz. %	71.30%	88.90%	98.80%	161.28%	133.14%	139.46%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	350.76	541.02	482.36	423.82	353.84	335.85	289.76	3.23%
YoY %	-35.17%	12.16%	13.81%	19.78%	5.36%	15.91%	-	-
Horiz. %	121.05%	186.71%	166.47%	146.27%	122.11%	115.91%	100.00%	-
EPS	62.76	93.67	81.58	64.90	57.88	64.88	42.77	6.59%
YoY %	-33.00%	14.82%	25.70%	12.13%	-10.79%	51.70%	-	-
Horiz. %	146.74%	219.01%	190.74%	151.74%	135.33%	151.70%	100.00%	-
DPS	51.26	67.50	85.00	110.00	105.00	88.24	55.22	-1.23%
YoY %	-24.06%	-20.59%	-22.73%	4.76%	18.99%	59.80%	-	-
Horiz. %	92.83%	122.24%	153.93%	199.20%	190.15%	159.80%	100.00%	-
NAPS	5.0148	6.00	4.7006	2.2915	2.4751	2.6493	2.4351	12.78%
YoY %	-16.42%	27.64%	105.13%	-7.42%	-6.58%	8.80%	-	-
Horiz. %	205.94%	246.40%	193.04%	94.10%	101.64%	108.80%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 137,694
RPS	193.89	186.94	166.69	146.49	122.54	116.44	97.89	12.05%
YoY %	3.72%	12.15%	13.79%	19.54%	5.24%	18.95%	-	-
Horiz. %	198.07%	190.97%	170.28%	149.65%	125.18%	118.95%	100.00%	-
EPS	34.69	32.36	28.19	22.43	20.04	22.49	14.45	15.70%
YoY %	7.20%	14.79%	25.68%	11.93%	-10.89%	55.64%	-	-
Horiz. %	240.07%	223.94%	195.09%	155.22%	138.69%	155.64%	100.00%	-
DPS	28.33	23.33	29.37	38.02	36.36	30.59	18.66	7.20%
YoY %	21.43%	-20.57%	-22.75%	4.57%	18.86%	63.93%	-	-
Horiz. %	151.82%	125.03%	157.40%	203.75%	194.86%	163.93%	100.00%	-
NAPS	2.7721	2.0731	1.6244	0.792	0.8572	0.9185	0.8226	22.43%
YoY %	33.72%	27.62%	105.10%	-7.61%	-6.67%	11.66%	-	-
Horiz. %	336.99%	252.02%	197.47%	96.28%	104.21%	111.66%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	13.72	13.72	9.00	11.20	9.85	7.20	6.90	-
P/RPS	3.91	2.54	1.87	2.64	2.78	2.14	2.38	8.62%
YoY %	53.94%	35.83%	-29.17%	-5.04%	29.91%	-10.08%	-	-
Horiz. %	164.29%	106.72%	78.57%	110.92%	116.81%	89.92%	100.00%	-
P/EPS	21.86	14.65	11.03	17.26	17.02	11.10	16.13	5.19%
YoY %	49.22%	32.82%	-36.10%	1.41%	53.33%	-31.18%	-	-
Horiz. %	135.52%	90.82%	68.38%	107.01%	105.52%	68.82%	100.00%	-
EY	4.57	6.83	9.06	5.79	5.88	9.01	6.20	-4.95%
YoY %	-33.09%	-24.61%	56.48%	-1.53%	-34.74%	45.32%	-	-
Horiz. %	73.71%	110.16%	146.13%	93.39%	94.84%	145.32%	100.00%	-
DY	3.74	4.92	9.44	9.82	10.66	12.26	8.00	-11.89%
YoY %	-23.98%	-47.88%	-3.87%	-7.88%	-13.05%	53.25%	-	-
Horiz. %	46.75%	61.50%	118.00%	122.75%	133.25%	153.25%	100.00%	-
P/NAPS	2.74	2.29	1.91	4.89	3.98	2.72	2.83	-0.53%
YoY %	19.65%	19.90%	-60.94%	22.86%	46.32%	-3.89%	-	-
Horiz. %	96.82%	80.92%	67.49%	172.79%	140.64%	96.11%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	07/04/11	08/04/10	08/04/09	09/04/08	05/04/07	06/04/06	28/04/05	-
Price	13.76	13.80	9.10	11.20	10.20	7.20	7.00	-
P/RPS	3.92	2.55	1.89	2.64	2.88	2.14	2.42	8.36%
YoY %	53.73%	34.92%	-28.41%	-8.33%	34.58%	-11.57%	-	-
Horiz. %	161.98%	105.37%	78.10%	109.09%	119.01%	88.43%	100.00%	-
P/EPS	21.92	14.73	11.15	17.26	17.62	11.10	16.37	4.98%
YoY %	48.81%	32.11%	-35.40%	-2.04%	58.74%	-32.19%	-	-
Horiz. %	133.90%	89.98%	68.11%	105.44%	107.64%	67.81%	100.00%	-
EY	4.56	6.79	8.96	5.79	5.67	9.01	6.11	-4.75%
YoY %	-32.84%	-24.22%	54.75%	2.12%	-37.07%	47.46%	-	-
Horiz. %	74.63%	111.13%	146.64%	94.76%	92.80%	147.46%	100.00%	-
DY	3.73	4.89	9.34	9.82	10.29	12.26	7.89	-11.73%
YoY %	-23.72%	-47.64%	-4.89%	-4.57%	-16.07%	55.39%	-	-
Horiz. %	47.28%	61.98%	118.38%	124.46%	130.42%	155.39%	100.00%	-
P/NAPS	2.74	2.30	1.94	4.89	4.12	2.72	2.87	-0.76%
YoY %	19.13%	18.56%	-60.33%	18.69%	51.47%	-5.23%	-	-
Horiz. %	95.47%	80.14%	67.60%	170.38%	143.55%	94.77%	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