[LPI] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	1,606,906	1,615,632	1,602,701	1,604,593	1,559,208	1,570,808	1,513,663	4.06%
YoY %	-0.54%	0.81%	-0.12%	2.91%	-0.74%	3.78%	-	-
Horiz. %	106.16%	106.74%	105.88%	106.01%	103.01%	103.78%	100.00%	-
PBT	396,426	391,664	414,719	399,237	376,138	381,776	405,965	-1.57%
YoY %	1.22%	-5.56%	3.88%	6.14%	-1.48%	-5.96%	-	-
Horiz. %	97.65%	96.48%	102.16%	98.34%	92.65%	94.04%	100.00%	-
Tax	-85,790	-79,996	-92,358	-84,893	-80,258	-73,144	-91,916	-4.49%
YoY %	-7.24%	13.38%	-8.79%	-5.78%	-9.73%	20.42%	-	-
Horiz. %	93.34%	87.03%	100.48%	92.36%	87.32%	79.58%	100.00%	-
NP	310,636	311,668	322,361	314,344	295,880	308,632	314,049	-0.72%
YoY %	-0.33%	-3.32%	2.55%	6.24%	-4.13%	-1.72%	-	-
Horiz. %	98.91%	99.24%	102.65%	100.09%	94.21%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	310,636	311,668	322,361	314,344	295,880	308,632	314,049	-0.72%
YoY %	-0.33%	-3.32%	2.55%	6.24%	-4.13%	-1.72%	-	-
Horiz. %	98.91%	99.24%	102.65%	100.09%	94.21%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.64%	20.42%	22.27%	21.26%	21.34%	19.16%	22.64%	-
YoY %	5.97%	-8.31%	4.75%	-0.37%	11.38%	-15.37%	-	-
Horiz. %	95.58%	90.19%	98.37%	93.90%	94.26%	84.63%	100.00%	-
Total Cost	1,296,270	1,303,964	1,280,340	1,290,249	1,263,328	1,262,176	1,199,614	5.30%
YoY %	-0.59%	1.85%	-0.77%	2.13%	0.09%	5.22%	-	-
Horiz. %	108.06%	108.70%	106.73%	107.56%	105.31%	105.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,818,897	1,714,999	1,961,398	1,912,756	2,060,436	1,994,703	2,156,765	-10.74%
YoY %	6.06%	-12.56%	2.54%	-7.17%	3.30%	-7.51%	-	-
Horiz. %	84.33%	79.52%	90.94%	88.69%	95.53%	92.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	223,094	-	278,868	143,417	215,126	-	270,900	-12.15%
YoY %	0.00%	-	94.45%	-33.33%	0.00%	-	-	-
Horiz. %	82.35%	-	102.94%	52.94%	79.41%	-	100.00%	-
Div Payout %	71.82%	-	86.51%	45.62%	72.71%	-	86.26%	-
YoY %	0.00%	-	89.63%	-37.26%	0.00%	-	-	-
Horiz. %	83.26%	-	100.29%	52.89%	84.29%	-	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	1,818,897	1,714,999	1,961,398	1,912,756	2,060,436	1,994,703	2,156,765	-10.74%
YoY %	6.06%	-12.56%	2.54%	-7.17%	3.30%	-7.51%	-	-
Horiz. %	84.33%	79.52%	90.94%	88.69%	95.53%	92.49%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	398,383	398,383	398,383	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	19.33%	19.29%	20.11%	19.59%	18.98%	19.65%	20.75%	-
YoY %	0.21%	-4.08%	2.65%	3.21%	-3.41%	-5.30%	-	-
Horiz. %	93.16%	92.96%	96.92%	94.41%	91.47%	94.70%	100.00%	-
ROE	17.08%	18.17%	16.44%	16.43%	14.36%	15.47%	14.56%	-
YoY %	-6.00%	10.52%	0.06%	14.42%	-7.18%	6.25%	-	-
Horiz. %	117.31%	124.79%	112.91%	112.84%	98.63%	106.25%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	403.36	405.55	402.30	402.78	391.38	394.30	379.95	4.07%
YoY %	-0.54%	0.81%	-0.12%	2.91%	-0.74%	3.78%	-	-
Horiz. %	106.16%	106.74%	105.88%	106.01%	103.01%	103.78%	100.00%	-
EPS	77.98	78.24	80.92	78.91	74.28	77.48	78.83	-0.72%
YoY %	-0.33%	-3.31%	2.55%	6.23%	-4.13%	-1.71%	-	-
Horiz. %	98.92%	99.25%	102.65%	100.10%	94.23%	98.29%	100.00%	-
DPS	56.00	0.00	70.00	36.00	54.00	0.00	68.00	-12.15%
YoY %	0.00%	0.00%	94.44%	-33.33%	0.00%	0.00%	-	-
Horiz. %	82.35%	0.00%	102.94%	52.94%	79.41%	0.00%	100.00%	-
NAPS	4.5657	4.3049	4.9234	4.8013	5.172	5.007	5.4138	-10.74%
YoY %	6.06%	-12.56%	2.54%	-7.17%	3.30%	-7.51%	-	-
Horiz. %	84.33%	79.52%	90.94%	88.69%	95.53%	92.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	403.36	405.55	402.30	402.78	391.38	394.30	379.95	4.07%
YoY %	-0.54%	0.81%	-0.12%	2.91%	-0.74%	3.78%	-	-
Horiz. %	106.16%	106.74%	105.88%	106.01%	103.01%	103.78%	100.00%	-
EPS	77.98	78.24	80.92	78.91	74.28	77.48	78.83	-0.72%
YoY %	-0.33%	-3.31%	2.55%	6.23%	-4.13%	-1.71%	-	-
Horiz. %	98.92%	99.25%	102.65%	100.10%	94.23%	98.29%	100.00%	-
DPS	56.00	0.00	70.00	36.00	54.00	0.00	68.00	-12.15%
YoY %	0.00%	0.00%	94.44%	-33.33%	0.00%	0.00%	-	-
Horiz. %	82.35%	0.00%	102.94%	52.94%	79.41%	0.00%	100.00%	-
NAPS	4.5657	4.3049	4.9234	4.8013	5.172	5.007	5.4138	-10.74%
YoY %	6.06%	-12.56%	2.54%	-7.17%	3.30%	-7.51%	-	-
Horiz. %	84.33%	79.52%	90.94%	88.69%	95.53%	92.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	13.40	11.60	15.10	15.64	15.76	15.92	15.74	-
P/RPS	3.32	2.86	3.75	3.88	4.03	4.04	4.14	-13.69%
YoY %	16.08%	-23.73%	-3.35%	-3.72%	-0.25%	-2.42%	-	-
Horiz. %	80.19%	69.08%	90.58%	93.72%	97.34%	97.58%	100.00%	-
P/EPS	17.19	14.83	18.66	19.82	21.22	20.55	19.97	-9.51%
YoY %	15.91%	-20.53%	-5.85%	-6.60%	3.26%	2.90%	-	-
Horiz. %	86.08%	74.26%	93.44%	99.25%	106.26%	102.90%	100.00%	-
EY	5.82	6.74	5.36	5.05	4.71	4.87	5.01	10.51%
YoY %	-13.65%	25.75%	6.14%	7.22%	-3.29%	-2.79%	-	-
Horiz. %	116.17%	134.53%	106.99%	100.80%	94.01%	97.21%	100.00%	-
DY	4.18	0.00	4.64	2.30	3.43	0.00	4.32	-2.17%
YoY %	0.00%	0.00%	101.74%	-32.94%	0.00%	0.00%	-	-
Horiz. %	96.76%	0.00%	107.41%	53.24%	79.40%	0.00%	100.00%	-
P/NAPS	2.93	2.69	3.07	3.26	3.05	3.18	2.91	0.45%
YoY %	8.92%	-12.38%	-5.83%	6.89%	-4.09%	9.28%	-	-
Horiz. %	100.69%	92.44%	105.50%	112.03%	104.81%	109.28%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	17/08/20	04/05/20	03/02/20	15/10/19	15/07/19	15/04/19	29/01/19	-
Price	13.20	12.98	14.80	15.48	16.06	15.68	16.42	-
P/RPS	3.27	3.20	3.68	3.84	4.10	3.98	4.32	-16.95%
YoY %	2.19%	-13.04%	-4.17%	-6.34%	3.02%	-7.87%	-	-
Horiz. %	75.69%	74.07%	85.19%	88.89%	94.91%	92.13%	100.00%	-
P/EPS	16.93	16.59	18.29	19.62	21.62	20.24	20.83	-12.91%
YoY %	2.05%	-9.29%	-6.78%	-9.25%	6.82%	-2.83%	-	-
Horiz. %	81.28%	79.64%	87.81%	94.19%	103.79%	97.17%	100.00%	-
EY	5.91	6.03	5.47	5.10	4.62	4.94	4.80	14.89%
YoY %	-1.99%	10.24%	7.25%	10.39%	-6.48%	2.92%	-	-
Horiz. %	123.13%	125.63%	113.96%	106.25%	96.25%	102.92%	100.00%	-
DY	4.24	0.00	4.73	2.33	3.36	0.00	4.14	1.60%
YoY %	0.00%	0.00%	103.00%	-30.65%	0.00%	0.00%	-	-
Horiz. %	102.42%	0.00%	114.25%	56.28%	81.16%	0.00%	100.00%	-
P/NAPS	2.89	3.02	3.01	3.22	3.11	3.13	3.03	-3.10%
YoY %	-4.30%	0.33%	-6.52%	3.54%	-0.64%	3.30%	-	-
Horiz. %	95.38%	99.67%	99.34%	106.27%	102.64%	103.30%	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