[LPI] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,405,971	1,313,417	1,183,625	1,138,353	1,051,732	935,658	772,423	10.48%
YoY %	7.05%	10.97%	3.98%	8.24%	12.41%	21.13%	-	-
Horiz. %	182.02%	170.04%	153.24%	147.37%	136.16%	121.13%	100.00%	-
PBT	525,538	404,501	350,021	268,384	227,306	187,739	182,611	19.24%
YoY %	29.92%	15.56%	30.42%	18.07%	21.08%	2.81%	-	-
Horiz. %	287.79%	221.51%	191.68%	146.97%	124.48%	102.81%	100.00%	-
Tax	-83,138	-75,323	-60,389	-58,475	-49,746	-40,394	-44,399	11.01%
YoY %	-10.38%	-24.73%	-3.27%	-17.55%	-23.15%	9.02%	-	-
Horiz. %	187.25%	169.65%	136.01%	131.70%	112.04%	90.98%	100.00%	-
NP	442,400	329,178	289,632	209,909	177,560	147,345	138,212	21.37%
YoY %	34.40%	13.65%	37.98%	18.22%	20.51%	6.61%	-	-
Horiz. %	320.09%	238.17%	209.56%	151.87%	128.47%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	442,400	329,178	289,632	209,909	177,560	147,345	138,212	21.37%
YoY %	34.40%	13.65%	37.98%	18.22%	20.51%	6.61%	-	-
Horiz. %	320.09%	238.17%	209.56%	151.87%	128.47%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.82%	18.62%	17.25%	21.79%	21.89%	21.52%	24.31%	-
YoY %	-15.04%	7.94%	-20.84%	-0.46%	1.72%	-11.48%	-	-
Horiz. %	65.08%	76.59%	70.96%	89.63%	90.05%	88.52%	100.00%	-
Total Cost	963,571	984,239	893,993	928,444	874,172	788,313	634,211	7.21%
YoY %	-2.10%	10.09%	-3.71%	6.21%	10.89%	24.30%	-	-
Horiz. %	151.93%	155.19%	140.96%	146.39%	137.84%	124.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,735,855	1,648,044	1,623,511	1,525,889	1,305,009	1,117,863	1,104,342	7.82%
YoY %	5.33%	1.51%	6.40%	16.93%	16.74%	1.22%	-	-
Horiz. %	157.18%	149.23%	147.01%	138.17%	118.17%	101.22%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	265,588	232,390	165,533	154,178	143,196	165,259	112,881	15.31%
YoY %	14.29%	40.39%	7.36%	7.67%	-13.35%	46.40%	-	-
Horiz. %	235.28%	205.87%	146.64%	136.58%	126.86%	146.40%	100.00%	-
Div Payout %	60.03%	70.60%	57.15%	73.45%	80.65%	112.16%	81.67%	-
YoY %	-14.97%	23.53%	-22.19%	-8.93%	-28.09%	37.33%	-	-
Horiz. %	73.50%	86.45%	69.98%	89.94%	98.75%	137.33%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,735,855	1,648,044	1,623,511	1,525,889	1,305,009	1,117,863	1,104,342	7.82%
YoY %	5.33%	1.51%	6.40%	16.93%	16.74%	1.22%	-	-
Horiz. %	157.18%	149.23%	147.01%	138.17%	118.17%	101.22%	100.00%	-
NOSH	331,986	331,986	331,986	220,300	220,366	220,272	220,216	7.07%
YoY %	0.00%	0.00%	50.70%	-0.03%	0.04%	0.03%	-	-
Horiz. %	150.75%	150.75%	150.75%	100.04%	100.07%	100.03%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	31.47%	25.06%	24.47%	18.44%	16.88%	15.75%	17.89%	-
YoY %	25.58%	2.41%	32.70%	9.24%	7.17%	-11.96%	-	-
Horiz. %	175.91%	140.08%	136.78%	103.07%	94.35%	88.04%	100.00%	-
ROE	25.49%	19.97%	17.84%	13.76%	13.61%	13.18%	12.52%	-
YoY %	27.64%	11.94%	29.65%	1.10%	3.26%	5.27%	-	-
Horiz. %	203.59%	159.50%	142.49%	109.90%	108.71%	105.27%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	423.50	395.62	356.53	516.73	477.27	424.77	350.76	3.18%
YoY %	7.05%	10.96%	-31.00%	8.27%	12.36%	21.10%	-	-
Horiz. %	120.74%	112.79%	101.64%	147.32%	136.07%	121.10%	100.00%	-
EPS	133.26	99.15	87.24	95.28	80.57	66.89	62.76	13.35%
YoY %	34.40%	13.65%	-8.44%	18.26%	20.45%	6.58%	-	-
Horiz. %	212.33%	157.98%	139.01%	151.82%	128.38%	106.58%	100.00%	-
DPS	80.00	70.00	49.86	70.00	65.00	75.03	51.26	7.69%
YoY %	14.29%	40.39%	-28.77%	7.69%	-13.37%	46.37%	-	-
Horiz. %	156.07%	136.56%	97.27%	136.56%	126.80%	146.37%	100.00%	-
NAPS	5.2287	4.9642	4.8903	6.9264	5.922	5.0749	5.0148	0.69%
YoY %	5.33%	1.51%	-29.40%	16.96%	16.69%	1.20%	-	-
Horiz. %	104.27%	98.99%	97.52%	138.12%	118.09%	101.20%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,300
RPS	352.92	329.69	297.11	285.74	264.00	234.86	193.89	10.48%
YoY %	7.05%	10.97%	3.98%	8.23%	12.41%	21.13%	-	-
Horiz. %	182.02%	170.04%	153.24%	147.37%	136.16%	121.13%	100.00%	-
EPS	111.05	82.63	72.70	52.69	44.57	36.99	34.69	21.37%
YoY %	34.39%	13.66%	37.98%	18.22%	20.49%	6.63%	-	-
Horiz. %	320.12%	238.20%	209.57%	151.89%	128.48%	106.63%	100.00%	-
DPS	66.67	58.33	41.55	38.70	35.94	41.48	28.33	15.31%
YoY %	14.30%	40.39%	7.36%	7.68%	-13.36%	46.42%	-	-
Horiz. %	235.33%	205.89%	146.66%	136.60%	126.86%	146.42%	100.00%	-
NAPS	4.3573	4.1368	4.0753	3.8302	3.2758	2.806	2.7721	7.82%
YoY %	5.33%	1.51%	6.40%	16.92%	16.74%	1.22%	-	-
Horiz. %	157.18%	149.23%	147.01%	138.17%	118.17%	101.22%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	17.00	15.36	15.08	16.60	13.60	13.96	13.72	-
P/RPS	4.01	3.88	4.23	3.21	2.85	3.29	3.91	0.42%
YoY %	3.35%	-8.27%	31.78%	12.63%	-13.37%	-15.86%	-	-
Horiz. %	102.56%	99.23%	108.18%	82.10%	72.89%	84.14%	100.00%	-
P/EPS	12.76	15.49	17.29	17.42	16.88	20.87	21.86	-8.57%
YoY %	-17.62%	-10.41%	-0.75%	3.20%	-19.12%	-4.53%	-	-
Horiz. %	58.37%	70.86%	79.09%	79.69%	77.22%	95.47%	100.00%	-
EY	7.84	6.46	5.79	5.74	5.92	4.79	4.57	9.40%
YoY %	21.36%	11.57%	0.87%	-3.04%	23.59%	4.81%	-	-
Horiz. %	171.55%	141.36%	126.70%	125.60%	129.54%	104.81%	100.00%	-
DY	4.71	4.56	3.31	4.22	4.78	5.37	3.74	3.91%
YoY %	3.29%	37.76%	-21.56%	-11.72%	-10.99%	43.58%	-	-
Horiz. %	125.94%	121.93%	88.50%	112.83%	127.81%	143.58%	100.00%	-
P/NAPS	3.25	3.09	3.08	2.40	2.30	2.75	2.74	2.88%
YoY %	5.18%	0.32%	28.33%	4.35%	-16.36%	0.36%	-	-
Horiz. %	118.61%	112.77%	112.41%	87.59%	83.94%	100.36%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	10/04/17	07/04/16	08/04/15	08/04/14	08/04/13	09/04/12	07/04/11	-
Price	17.18	15.58	14.88	16.60	13.54	13.98	13.76	-
P/RPS	4.06	3.94	4.17	3.21	2.84	3.29	3.92	0.58%
YoY %	3.05%	-5.52%	29.91%	13.03%	-13.68%	-16.07%	-	-
Horiz. %	103.57%	100.51%	106.38%	81.89%	72.45%	83.93%	100.00%	-
P/EPS	12.89	15.71	17.06	17.42	16.80	20.90	21.92	-8.46%
YoY %	-17.95%	-7.91%	-2.07%	3.69%	-19.62%	-4.65%	-	-
Horiz. %	58.80%	71.67%	77.83%	79.47%	76.64%	95.35%	100.00%	-
EY	7.76	6.36	5.86	5.74	5.95	4.78	4.56	9.25%
YoY %	22.01%	8.53%	2.09%	-3.53%	24.48%	4.82%	-	-
Horiz. %	170.18%	139.47%	128.51%	125.88%	130.48%	104.82%	100.00%	-
DY	4.66	4.49	3.35	4.22	4.80	5.37	3.73	3.77%
YoY %	3.79%	34.03%	-20.62%	-12.08%	-10.61%	43.97%	-	-
Horiz. %	124.93%	120.38%	89.81%	113.14%	128.69%	143.97%	100.00%	-
P/NAPS	3.29	3.14	3.04	2.40	2.29	2.75	2.74	3.09%
YoY %	4.78%	3.29%	26.67%	4.80%	-16.73%	0.36%	-	-
Horiz. %	120.07%	114.60%	110.95%	87.59%	83.58%	100.36%	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