[LPI] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,051,732	935,658	772,423	744,721	664,073	583,577	488,192	13.63%
YoY %	12.41%	21.13%	3.72%	12.14%	13.79%	19.54%	-	-
Horiz. %	215.43%	191.66%	158.22%	152.55%	136.03%	119.54%	100.00%	-
PBT	227,306	187,739	182,611	167,929	146,441	123,778	112,177	12.47%
YoY %	21.08%	2.81%	8.74%	14.67%	18.31%	10.34%	-	-
Horiz. %	202.63%	167.36%	162.79%	149.70%	130.54%	110.34%	100.00%	-
Tax	-49,746	-40,394	-44,399	-38,997	-34,131	-34,421	-32,323	7.44%
YoY %	-23.15%	9.02%	-13.85%	-14.26%	0.84%	-6.49%	-	-
Horiz. %	153.90%	124.97%	137.36%	120.65%	105.59%	106.49%	100.00%	-
NP	177,560	147,345	138,212	128,932	112,310	89,357	79,854	14.23%
YoY %	20.51%	6.61%	7.20%	14.80%	25.69%	11.90%	-	-
Horiz. %	222.36%	184.52%	173.08%	161.46%	140.64%	111.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,560	147,345	138,212	128,932	112,310	89,357	79,854	14.23%
YoY %	20.51%	6.61%	7.20%	14.80%	25.69%	11.90%	-	-
Horiz. %	222.36%	184.52%	173.08%	161.46%	140.64%	111.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	21.52%	24.31%	23.22%	23.31%	27.81%	28.81%	-
YoY %	1.72%	-11.48%	4.69%	-0.39%	-16.18%	-3.47%	-	-
Horiz. %	75.98%	74.70%	84.38%	80.60%	80.91%	96.53%	100.00%	-
Total Cost	874,172	788,313	634,211	615,789	551,763	494,220	408,338	13.51%
YoY %	10.89%	24.30%	2.99%	11.60%	11.64%	21.03%	-	-
Horiz. %	214.08%	193.05%	155.32%	150.80%	135.12%	121.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,305,009	1,117,863	1,104,342	825,905	647,139	315,527	341,489	25.01%
YoY %	16.74%	1.22%	33.71%	27.62%	105.10%	-7.60%	-	-
Horiz. %	382.15%	327.35%	323.39%	241.85%	189.51%	92.40%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	143,196	165,259	112,881	92,930	116,992	151,481	144,868	-0.19%
YoY %	-13.35%	46.40%	21.47%	-20.57%	-22.77%	4.56%	-	-
Horiz. %	98.85%	114.08%	77.92%	64.15%	80.76%	104.56%	100.00%	-
Div Payout %	80.65%	112.16%	81.67%	72.08%	104.17%	169.52%	181.42%	-
YoY %	-28.09%	37.33%	13.30%	-30.81%	-38.55%	-6.56%	-	-
Horiz. %	44.45%	61.82%	45.02%	39.73%	57.42%	93.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,305,009	1,117,863	1,104,342	825,905	647,139	315,527	341,489	25.01%
YoY %	16.74%	1.22%	33.71%	27.62%	105.10%	-7.60%	-	-
Horiz. %	382.15%	327.35%	323.39%	241.85%	189.51%	92.40%	100.00%	-
NOSH	220,366	220,272	220,216	137,650	137,671	137,694	137,970	8.10%
YoY %	0.04%	0.03%	59.98%	-0.02%	-0.02%	-0.20%	-	-
Horiz. %	159.72%	159.65%	159.61%	99.77%	99.78%	99.80%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	16.88%	15.75%	17.89%	17.31%	16.91%	15.31%	16.36%	-
YoY %	7.17%	-11.96%	3.35%	2.37%	10.45%	-6.42%	-	-
Horiz. %	103.18%	96.27%	109.35%	105.81%	103.36%	93.58%	100.00%	-
ROE	13.61%	13.18%	12.52%	15.61%	17.35%	28.32%	23.38%	-
YoY %	3.26%	5.27%	-19.80%	-10.03%	-38.74%	21.13%	-	-
Horiz. %	58.21%	56.37%	53.55%	66.77%	74.21%	121.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	477.27	424.77	350.76	541.02	482.36	423.82	353.84	5.10%
YoY %	12.36%	21.10%	-35.17%	12.16%	13.81%	19.78%	-	-
Horiz. %	134.88%	120.05%	99.13%	152.90%	136.32%	119.78%	100.00%	-
EPS	80.57	66.89	62.76	93.67	81.58	64.90	57.88	5.66%
YoY %	20.45%	6.58%	-33.00%	14.82%	25.70%	12.13%	-	-
Horiz. %	139.20%	115.57%	108.43%	161.83%	140.95%	112.13%	100.00%	-
DPS	65.00	75.03	51.26	67.50	85.00	110.00	105.00	-7.67%
YoY %	-13.37%	46.37%	-24.06%	-20.59%	-22.73%	4.76%	-	-
Horiz. %	61.90%	71.46%	48.82%	64.29%	80.95%	104.76%	100.00%	-
NAPS	5.922	5.0749	5.0148	6.00	4.7006	2.2915	2.4751	15.63%
YoY %	16.69%	1.20%	-16.42%	27.64%	105.13%	-7.42%	-	-
Horiz. %	239.26%	205.04%	202.61%	242.41%	189.92%	92.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,650
RPS	264.00	234.86	193.89	186.94	166.69	146.49	122.54	13.63%
YoY %	12.41%	21.13%	3.72%	12.15%	13.79%	19.54%	-	-
Horiz. %	215.44%	191.66%	158.23%	152.55%	136.03%	119.54%	100.00%	-
EPS	44.57	36.99	34.69	32.36	28.19	22.43	20.04	14.23%
YoY %	20.49%	6.63%	7.20%	14.79%	25.68%	11.93%	-	-
Horiz. %	222.41%	184.58%	173.10%	161.48%	140.67%	111.93%	100.00%	-
DPS	35.94	41.48	28.33	23.33	29.37	38.02	36.36	-0.19%
YoY %	-13.36%	46.42%	21.43%	-20.57%	-22.75%	4.57%	-	-
Horiz. %	98.84%	114.08%	77.92%	64.16%	80.78%	104.57%	100.00%	-
NAPS	3.2758	2.806	2.7721	2.0731	1.6244	0.792	0.8572	25.01%
YoY %	16.74%	1.22%	33.72%	27.62%	105.10%	-7.61%	-	-
Horiz. %	382.15%	327.34%	323.39%	241.85%	189.50%	92.39%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	13.60	13.96	13.72	13.72	9.00	11.20	9.85	-
P/RPS	2.85	3.29	3.91	2.54	1.87	2.64	2.78	0.41%
YoY %	-13.37%	-15.86%	53.94%	35.83%	-29.17%	-5.04%	-	-
Horiz. %	102.52%	118.35%	140.65%	91.37%	67.27%	94.96%	100.00%	-
P/EPS	16.88	20.87	21.86	14.65	11.03	17.26	17.02	-0.13%
YoY %	-19.12%	-4.53%	49.22%	32.82%	-36.10%	1.41%	-	-
Horiz. %	99.18%	122.62%	128.44%	86.08%	64.81%	101.41%	100.00%	-
EY	5.92	4.79	4.57	6.83	9.06	5.79	5.88	0.11%
YoY %	23.59%	4.81%	-33.09%	-24.61%	56.48%	-1.53%	-	-
Horiz. %	100.68%	81.46%	77.72%	116.16%	154.08%	98.47%	100.00%	-
DY	4.78	5.37	3.74	4.92	9.44	9.82	10.66	-12.50%
YoY %	-10.99%	43.58%	-23.98%	-47.88%	-3.87%	-7.88%	-	-
Horiz. %	44.84%	50.38%	35.08%	46.15%	88.56%	92.12%	100.00%	-
P/NAPS	2.30	2.75	2.74	2.29	1.91	4.89	3.98	-8.72%
YoY %	-16.36%	0.36%	19.65%	19.90%	-60.94%	22.86%	-	-
Horiz. %	57.79%	69.10%	68.84%	57.54%	47.99%	122.86%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	08/04/13	09/04/12	07/04/11	08/04/10	08/04/09	09/04/08	05/04/07	-
Price	13.54	13.98	13.76	13.80	9.10	11.20	10.20	-
P/RPS	2.84	3.29	3.92	2.55	1.89	2.64	2.88	-0.23%
YoY %	-13.68%	-16.07%	53.73%	34.92%	-28.41%	-8.33%	-	-
Horiz. %	98.61%	114.24%	136.11%	88.54%	65.62%	91.67%	100.00%	-
P/EPS	16.80	20.90	21.92	14.73	11.15	17.26	17.62	-0.79%
YoY %	-19.62%	-4.65%	48.81%	32.11%	-35.40%	-2.04%	-	-
Horiz. %	95.35%	118.62%	124.40%	83.60%	63.28%	97.96%	100.00%	-
EY	5.95	4.78	4.56	6.79	8.96	5.79	5.67	0.80%
YoY %	24.48%	4.82%	-32.84%	-24.22%	54.75%	2.12%	-	-
Horiz. %	104.94%	84.30%	80.42%	119.75%	158.02%	102.12%	100.00%	-
DY	4.80	5.37	3.73	4.89	9.34	9.82	10.29	-11.92%
YoY %	-10.61%	43.97%	-23.72%	-47.64%	-4.89%	-4.57%	-	-
Horiz. %	46.65%	52.19%	36.25%	47.52%	90.77%	95.43%	100.00%	-
P/NAPS	2.29	2.75	2.74	2.30	1.94	4.89	4.12	-9.31%
YoY %	-16.73%	0.36%	19.13%	18.56%	-60.33%	18.69%	-	-
Horiz. %	55.58%	66.75%	66.50%	55.83%	47.09%	118.69%	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