[LPI] YoY TTM Result on 31-Mar-2009 [#1] | Financial Results | I3investor

[LPI] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.73%
YoY- 25.69%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 935,658 772,423 744,721 664,073 583,577 488,192 463,873 12.39%
PBT 187,739 182,611 167,929 146,441 123,778 112,177 123,917 7.16%
Tax -40,394 -44,399 -38,997 -34,131 -34,421 -32,323 -34,304 2.75%
NP 147,345 138,212 128,932 112,310 89,357 79,854 89,613 8.63%
-
NP to SH 147,345 138,212 128,932 112,310 89,357 79,854 89,613 8.63%
-
Tax Rate 21.52% 24.31% 23.22% 23.31% 27.81% 28.81% 27.68% -
Total Cost 788,313 634,211 615,789 551,763 494,220 408,338 374,260 13.20%
-
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 165,259 112,881 92,930 116,992 151,481 144,868 121,884 5.20%
Div Payout % 112.16% 81.67% 72.08% 104.17% 169.52% 181.42% 136.01% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.43%
NOSH 220,272 220,216 137,650 137,671 137,694 137,970 138,120 8.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.75% 17.89% 17.31% 16.91% 15.31% 16.36% 19.32% -
ROE 13.18% 12.52% 15.61% 17.35% 28.32% 23.38% 24.49% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 424.77 350.76 541.02 482.36 423.82 353.84 335.85 3.98%
EPS 66.89 62.76 93.67 81.58 64.90 57.88 64.88 0.50%
DPS 75.03 51.26 67.50 85.00 110.00 105.00 88.24 -2.66%
NAPS 5.0749 5.0148 6.00 4.7006 2.2915 2.4751 2.6493 11.43%
Adjusted Per Share Value based on latest NOSH - 137,671
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 234.86 193.89 186.94 166.69 146.49 122.54 116.44 12.39%
EPS 36.99 34.69 32.36 28.19 22.43 20.04 22.49 8.63%
DPS 41.48 28.33 23.33 29.37 38.02 36.36 30.59 5.20%
NAPS 2.806 2.7721 2.0731 1.6244 0.792 0.8572 0.9185 20.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.96 13.72 13.72 9.00 11.20 9.85 7.20 -
P/RPS 3.29 3.91 2.54 1.87 2.64 2.78 2.14 7.42%
P/EPS 20.87 21.86 14.65 11.03 17.26 17.02 11.10 11.08%
EY 4.79 4.57 6.83 9.06 5.79 5.88 9.01 -9.98%
DY 5.37 3.74 4.92 9.44 9.82 10.66 12.26 -12.84%
P/NAPS 2.75 2.74 2.29 1.91 4.89 3.98 2.72 0.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 06/04/06 -
Price 13.98 13.76 13.80 9.10 11.20 10.20 7.20 -
P/RPS 3.29 3.92 2.55 1.89 2.64 2.88 2.14 7.42%
P/EPS 20.90 21.92 14.73 11.15 17.26 17.62 11.10 11.11%
EY 4.78 4.56 6.79 8.96 5.79 5.67 9.01 -10.01%
DY 5.37 3.73 4.89 9.34 9.82 10.29 12.26 -12.84%
P/NAPS 2.75 2.74 2.30 1.94 4.89 4.12 2.72 0.18%

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

Post a Comment