[LPI] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	1,313,417	1,183,625	1,138,353	1,051,732	935,658	772,423	744,721	9.90%
YoY %	10.97%	3.98%	8.24%	12.41%	21.13%	3.72%	-	-
Horiz. %	176.36%	158.94%	152.86%	141.22%	125.64%	103.72%	100.00%	-
PBT	404,501	350,021	268,384	227,306	187,739	182,611	167,929	15.76%
YoY %	15.56%	30.42%	18.07%	21.08%	2.81%	8.74%	-	-
Horiz. %	240.88%	208.43%	159.82%	135.36%	111.80%	108.74%	100.00%	-
Tax	-75,323	-60,389	-58,475	-49,746	-40,394	-44,399	-38,997	11.58%
YoY %	-24.73%	-3.27%	-17.55%	-23.15%	9.02%	-13.85%	-	-
Horiz. %	193.15%	154.86%	149.95%	127.56%	103.58%	113.85%	100.00%	-
NP	329,178	289,632	209,909	177,560	147,345	138,212	128,932	16.89%
YoY %	13.65%	37.98%	18.22%	20.51%	6.61%	7.20%	-	-
Horiz. %	255.31%	224.64%	162.81%	137.72%	114.28%	107.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	329,178	289,632	209,909	177,560	147,345	138,212	128,932	16.89%
YoY %	13.65%	37.98%	18.22%	20.51%	6.61%	7.20%	-	-
Horiz. %	255.31%	224.64%	162.81%	137.72%	114.28%	107.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	17.25%	21.79%	21.89%	21.52%	24.31%	23.22%	-
YoY %	7.94%	-20.84%	-0.46%	1.72%	-11.48%	4.69%	-	-
Horiz. %	80.19%	74.29%	93.84%	94.27%	92.68%	104.69%	100.00%	-
Total Cost	984,239	893,993	928,444	874,172	788,313	634,211	615,789	8.12%
YoY %	10.09%	-3.71%	6.21%	10.89%	24.30%	2.99%	-	-
Horiz. %	159.83%	145.18%	150.77%	141.96%	128.02%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,648,044	1,623,511	1,525,889	1,305,009	1,117,863	1,104,342	825,905	12.19%
YoY %	1.51%	6.40%	16.93%	16.74%	1.22%	33.71%	-	-
Horiz. %	199.54%	196.57%	184.75%	158.01%	135.35%	133.71%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	232,390	165,533	154,178	143,196	165,259	112,881	92,930	16.48%
YoY %	40.39%	7.36%	7.67%	-13.35%	46.40%	21.47%	-	-
Horiz. %	250.07%	178.13%	165.91%	154.09%	177.83%	121.47%	100.00%	-
Div Payout %	70.60%	57.15%	73.45%	80.65%	112.16%	81.67%	72.08%	-
YoY %	23.53%	-22.19%	-8.93%	-28.09%	37.33%	13.30%	-	-
Horiz. %	97.95%	79.29%	101.90%	111.89%	155.60%	113.30%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	1,648,044	1,623,511	1,525,889	1,305,009	1,117,863	1,104,342	825,905	12.19%
YoY %	1.51%	6.40%	16.93%	16.74%	1.22%	33.71%	-	-
Horiz. %	199.54%	196.57%	184.75%	158.01%	135.35%	133.71%	100.00%	-
NOSH	331,986	331,986	220,300	220,366	220,272	220,216	137,650	15.78%
YoY %	0.00%	50.70%	-0.03%	0.04%	0.03%	59.98%	-	-
Horiz. %	241.18%	241.18%	160.04%	160.09%	160.02%	159.98%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	25.06%	24.47%	18.44%	16.88%	15.75%	17.89%	17.31%	-
YoY %	2.41%	32.70%	9.24%	7.17%	-11.96%	3.35%	-	-
Horiz. %	144.77%	141.36%	106.53%	97.52%	90.99%	103.35%	100.00%	-
ROE	19.97%	17.84%	13.76%	13.61%	13.18%	12.52%	15.61%	-
YoY %	11.94%	29.65%	1.10%	3.26%	5.27%	-19.80%	-	-
Horiz. %	127.93%	114.29%	88.15%	87.19%	84.43%	80.20%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	395.62	356.53	516.73	477.27	424.77	350.76	541.02	-5.07%
YoY %	10.96%	-31.00%	8.27%	12.36%	21.10%	-35.17%	-	-
Horiz. %	73.12%	65.90%	95.51%	88.22%	78.51%	64.83%	100.00%	-
EPS	99.15	87.24	95.28	80.57	66.89	62.76	93.67	0.95%
YoY %	13.65%	-8.44%	18.26%	20.45%	6.58%	-33.00%	-	-
Horiz. %	105.85%	93.14%	101.72%	86.01%	71.41%	67.00%	100.00%	-
DPS	70.00	49.86	70.00	65.00	75.03	51.26	67.50	0.60%
YoY %	40.39%	-28.77%	7.69%	-13.37%	46.37%	-24.06%	-	-
Horiz. %	103.70%	73.87%	103.70%	96.30%	111.16%	75.94%	100.00%	-
NAPS	4.9642	4.8903	6.9264	5.922	5.0749	5.0148	6.00	-3.10%
YoY %	1.51%	-29.40%	16.96%	16.69%	1.20%	-16.42%	-	-
Horiz. %	82.74%	81.50%	115.44%	98.70%	84.58%	83.58%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,366
RPS	329.69	297.11	285.74	264.00	234.86	193.89	186.94	9.90%
YoY %	10.97%	3.98%	8.23%	12.41%	21.13%	3.72%	-	-
Horiz. %	176.36%	158.93%	152.85%	141.22%	125.63%	103.72%	100.00%	-
EPS	82.63	72.70	52.69	44.57	36.99	34.69	32.36	16.89%
YoY %	13.66%	37.98%	18.22%	20.49%	6.63%	7.20%	-	-
Horiz. %	255.35%	224.66%	162.82%	137.73%	114.31%	107.20%	100.00%	-
DPS	58.33	41.55	38.70	35.94	41.48	28.33	23.33	16.48%
YoY %	40.39%	7.36%	7.68%	-13.36%	46.42%	21.43%	-	-
Horiz. %	250.02%	178.10%	165.88%	154.05%	177.80%	121.43%	100.00%	-
NAPS	4.1368	4.0753	3.8302	3.2758	2.806	2.7721	2.0731	12.19%
YoY %	1.51%	6.40%	16.92%	16.74%	1.22%	33.72%	-	-
Horiz. %	199.55%	196.58%	184.76%	158.01%	135.35%	133.72%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	15.36	15.08	16.60	13.60	13.96	13.72	13.72	-
P/RPS	3.88	4.23	3.21	2.85	3.29	3.91	2.54	7.30%
YoY %	-8.27%	31.78%	12.63%	-13.37%	-15.86%	53.94%	-	-
Horiz. %	152.76%	166.54%	126.38%	112.20%	129.53%	153.94%	100.00%	-
P/EPS	15.49	17.29	17.42	16.88	20.87	21.86	14.65	0.93%
YoY %	-10.41%	-0.75%	3.20%	-19.12%	-4.53%	49.22%	-	-
Horiz. %	105.73%	118.02%	118.91%	115.22%	142.46%	149.22%	100.00%	-
EY	6.46	5.79	5.74	5.92	4.79	4.57	6.83	-0.92%
YoY %	11.57%	0.87%	-3.04%	23.59%	4.81%	-33.09%	-	-
Horiz. %	94.58%	84.77%	84.04%	86.68%	70.13%	66.91%	100.00%	-
DY	4.56	3.31	4.22	4.78	5.37	3.74	4.92	-1.25%
YoY %	37.76%	-21.56%	-11.72%	-10.99%	43.58%	-23.98%	-	-
Horiz. %	92.68%	67.28%	85.77%	97.15%	109.15%	76.02%	100.00%	-
P/NAPS	3.09	3.08	2.40	2.30	2.75	2.74	2.29	5.11%
YoY %	0.32%	28.33%	4.35%	-16.36%	0.36%	19.65%	-	-
Horiz. %	134.93%	134.50%	104.80%	100.44%	120.09%	119.65%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	07/04/16	08/04/15	08/04/14	08/04/13	09/04/12	07/04/11	08/04/10	-
Price	15.58	14.88	16.60	13.54	13.98	13.76	13.80	-
P/RPS	3.94	4.17	3.21	2.84	3.29	3.92	2.55	7.51%
YoY %	-5.52%	29.91%	13.03%	-13.68%	-16.07%	53.73%	-	-
Horiz. %	154.51%	163.53%	125.88%	111.37%	129.02%	153.73%	100.00%	-
P/EPS	15.71	17.06	17.42	16.80	20.90	21.92	14.73	1.07%
YoY %	-7.91%	-2.07%	3.69%	-19.62%	-4.65%	48.81%	-	-
Horiz. %	106.65%	115.82%	118.26%	114.05%	141.89%	148.81%	100.00%	-
EY	6.36	5.86	5.74	5.95	4.78	4.56	6.79	-1.08%
YoY %	8.53%	2.09%	-3.53%	24.48%	4.82%	-32.84%	-	-
Horiz. %	93.67%	86.30%	84.54%	87.63%	70.40%	67.16%	100.00%	-
DY	4.49	3.35	4.22	4.80	5.37	3.73	4.89	-1.41%
YoY %	34.03%	-20.62%	-12.08%	-10.61%	43.97%	-23.72%	-	-
Horiz. %	91.82%	68.51%	86.30%	98.16%	109.82%	76.28%	100.00%	-
P/NAPS	3.14	3.04	2.40	2.29	2.75	2.74	2.30	5.32%
YoY %	3.29%	26.67%	4.80%	-16.73%	0.36%	19.13%	-	-
Horiz. %	136.52%	132.17%	104.35%	99.57%	119.57%	119.13%	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