[LPI] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Annualized Quarter Result
Revenue	1,632,566	1,589,568	1,590,956	1,717,734	1,718,257	1,721,558	1,763,144	-4.99%
YoY %	2.71%	-0.09%	-7.38%	-0.03%	-0.19%	-2.36%	-	-
Horiz. %	92.59%	90.16%	90.23%	97.42%	97.45%	97.64%	100.00%	-
PBT	336,706	298,472	303,072	437,316	452,512	416,092	392,592	-9.72%
YoY %	12.81%	-1.52%	-30.70%	-3.36%	8.75%	5.99%	-	-
Horiz. %	85.76%	76.03%	77.20%	111.39%	115.26%	105.99%	100.00%	-
Tax	-79,318	-61,880	-56,960	-92,637	-90,362	-83,634	-63,352	16.14%
YoY %	-28.18%	-8.64%	38.51%	-2.52%	-8.04%	-32.01%	-	-
Horiz. %	125.20%	97.68%	89.91%	146.23%	142.63%	132.01%	100.00%	-
NP	257,388	236,592	246,112	344,679	362,149	332,458	329,240	-15.12%
YoY %	8.79%	-3.87%	-28.60%	-4.82%	8.93%	0.98%	-	-
Horiz. %	78.18%	71.86%	74.75%	104.69%	110.00%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257,388	236,592	246,112	344,679	362,149	332,458	329,240	-15.12%
YoY %	8.79%	-3.87%	-28.60%	-4.82%	8.93%	0.98%	-	-
Horiz. %	78.18%	71.86%	74.75%	104.69%	110.00%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.56%	20.73%	18.79%	21.18%	19.97%	20.10%	16.14%	-
YoY %	13.65%	10.32%	-11.28%	6.06%	-0.65%	24.54%	-	-
Horiz. %	145.97%	128.44%	116.42%	131.23%	123.73%	124.54%	100.00%	-
Total Cost	1,375,178	1,352,976	1,344,844	1,373,055	1,356,108	1,389,100	1,433,904	-2.74%
YoY %	1.64%	0.60%	-2.05%	1.25%	-2.38%	-3.12%	-	-
Horiz. %	95.90%	94.36%	93.79%	95.76%	94.57%	96.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,073,225	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	1,992,831	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	132,794	199,191	-	294,803	154,041	231,062	-	-
YoY %	-33.33%	0.00%	-	91.38%	-33.33%	0.00%	-	-
Horiz. %	57.47%	86.21%	-	127.59%	66.67%	100.00%	-	-
Div Payout %	51.59%	84.19%	-	85.53%	42.54%	69.50%	-	-
YoY %	-38.72%	0.00%	-	101.06%	-38.79%	0.00%	-	-
Horiz. %	74.23%	121.14%	-	123.06%	61.21%	100.00%	-	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	2,073,225	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	1,992,831	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	15.77%	14.88%	15.47%	20.07%	21.08%	19.31%	18.67%	-
YoY %	5.98%	-3.81%	-22.92%	-4.79%	9.17%	3.43%	-	-
Horiz. %	84.47%	79.70%	82.86%	107.50%	112.91%	103.43%	100.00%	-
ROE	12.41%	11.14%	11.57%	16.16%	17.75%	16.14%	16.52%	-
YoY %	11.40%	-3.72%	-28.40%	-8.96%	9.98%	-2.30%	-	-
Horiz. %	75.12%	67.43%	70.04%	97.82%	107.45%	97.70%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	409.80	399.00	399.35	431.18	431.31	432.14	442.58	-4.99%
YoY %	2.71%	-0.09%	-7.38%	-0.03%	-0.19%	-2.36%	-	-
Horiz. %	92.59%	90.15%	90.23%	97.42%	97.45%	97.64%	100.00%	-
EPS	64.61	59.38	61.76	86.52	90.91	83.46	82.64	-15.12%
YoY %	8.81%	-3.85%	-28.62%	-4.83%	8.93%	0.99%	-	-
Horiz. %	78.18%	71.85%	74.73%	104.70%	110.01%	100.99%	100.00%	-
DPS	33.33	50.00	0.00	74.00	38.67	58.00	0.00	-
YoY %	-33.34%	0.00%	0.00%	91.36%	-33.33%	0.00%	-	-
Horiz. %	57.47%	86.21%	0.00%	127.59%	66.67%	100.00%	-	-
NAPS	5.2041	5.3311	5.3402	5.3532	5.1227	5.169	5.0023	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	409.80	399.00	399.35	431.18	431.31	432.14	442.58	-4.99%
YoY %	2.71%	-0.09%	-7.38%	-0.03%	-0.19%	-2.36%	-	-
Horiz. %	92.59%	90.15%	90.23%	97.42%	97.45%	97.64%	100.00%	-
EPS	64.61	59.38	61.76	86.52	90.91	83.46	82.64	-15.12%
YoY %	8.81%	-3.85%	-28.62%	-4.83%	8.93%	0.99%	-	-
Horiz. %	78.18%	71.85%	74.73%	104.70%	110.01%	100.99%	100.00%	-
DPS	33.33	50.00	0.00	74.00	38.67	58.00	0.00	-
YoY %	-33.34%	0.00%	0.00%	91.36%	-33.33%	0.00%	-	-
Horiz. %	57.47%	86.21%	0.00%	127.59%	66.67%	100.00%	-	-
NAPS	5.2041	5.3311	5.3402	5.3532	5.1227	5.169	5.0023	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	12.40	13.30	13.98	14.06	14.08	13.78	13.64	-
P/RPS	3.03	3.33	3.50	3.26	3.26	3.19	3.08	-1.08%
YoY %	-9.01%	-4.86%	7.36%	0.00%	2.19%	3.57%	-	-
Horiz. %	98.38%	108.12%	113.64%	105.84%	105.84%	103.57%	100.00%	-
P/EPS	19.19	22.40	22.63	16.25	15.49	16.51	16.50	10.58%
YoY %	-14.33%	-1.02%	39.26%	4.91%	-6.18%	0.06%	-	-
Horiz. %	116.30%	135.76%	137.15%	98.48%	93.88%	100.06%	100.00%	-
EY	5.21	4.47	4.42	6.15	6.46	6.06	6.06	-9.57%
YoY %	16.55%	1.13%	-28.13%	-4.80%	6.60%	0.00%	-	-
Horiz. %	85.97%	73.76%	72.94%	101.49%	106.60%	100.00%	100.00%	-
DY	2.69	3.76	0.00	5.26	2.75	4.21	0.00	-
YoY %	-28.46%	0.00%	0.00%	91.27%	-34.68%	0.00%	-	-
Horiz. %	63.90%	89.31%	0.00%	124.94%	65.32%	100.00%	-	-
P/NAPS	2.38	2.49	2.62	2.63	2.75	2.67	2.73	-8.73%
YoY %	-4.42%	-4.96%	-0.38%	-4.36%	3.00%	-2.20%	-	-
Horiz. %	87.18%	91.21%	95.97%	96.34%	100.73%	97.80%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	17/10/22	02/08/22	14/04/22	07/02/22	14/10/21	05/08/21	15/04/21	-
Price	12.34	13.34	13.94	14.64	14.06	13.82	13.90	-
P/RPS	3.01	3.34	3.49	3.40	3.26	3.20	3.14	-2.77%
YoY %	-9.88%	-4.30%	2.65%	4.29%	1.87%	1.91%	-	-
Horiz. %	95.86%	106.37%	111.15%	108.28%	103.82%	101.91%	100.00%	-
P/EPS	19.10	22.46	22.56	16.92	15.47	16.56	16.82	8.83%
YoY %	-14.96%	-0.44%	33.33%	9.37%	-6.58%	-1.55%	-	-
Horiz. %	113.56%	133.53%	134.13%	100.59%	91.97%	98.45%	100.00%	-
EY	5.24	4.45	4.43	5.91	6.47	6.04	5.95	-8.11%
YoY %	17.75%	0.45%	-25.04%	-8.66%	7.12%	1.51%	-	-
Horiz. %	88.07%	74.79%	74.45%	99.33%	108.74%	101.51%	100.00%	-
DY	2.70	3.75	0.00	5.05	2.75	4.20	0.00	-
YoY %	-28.00%	0.00%	0.00%	83.64%	-34.52%	0.00%	-	-
Horiz. %	64.29%	89.29%	0.00%	120.24%	65.48%	100.00%	-	-
P/NAPS	2.37	2.50	2.61	2.73	2.74	2.67	2.78	-10.08%
YoY %	-5.20%	-4.21%	-4.40%	-0.36%	2.62%	-3.96%	-	-
Horiz. %	85.25%	89.93%	93.88%	98.20%	98.56%	96.04%	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