[LPI] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	1,898,750	1,851,326	1,853,200	1,657,590	1,632,566	1,589,568	1,590,956	12.50%
YoY %	2.56%	-0.10%	11.80%	1.53%	2.71%	-0.09%	-	-
Horiz. %	119.35%	116.37%	116.48%	104.19%	102.62%	99.91%	100.00%	-
PBT	388,988	344,344	365,560	373,461	336,706	298,472	303,072	18.08%
YoY %	12.96%	-5.80%	-2.12%	10.92%	12.81%	-1.52%	-	-
Horiz. %	128.35%	113.62%	120.62%	123.23%	111.10%	98.48%	100.00%	-
Tax	-75,460	-68,788	-70,224	-96,854	-79,318	-61,880	-56,960	20.60%
YoY %	-9.70%	2.04%	27.49%	-22.11%	-28.18%	-8.64%	-	-
Horiz. %	132.48%	120.77%	123.29%	170.04%	139.25%	108.64%	100.00%	-
NP	313,528	275,556	295,336	276,607	257,388	236,592	246,112	17.49%
YoY %	13.78%	-6.70%	6.77%	7.47%	8.79%	-3.87%	-	-
Horiz. %	127.39%	111.96%	120.00%	112.39%	104.58%	96.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,528	275,556	295,336	276,607	257,388	236,592	246,112	17.49%
YoY %	13.78%	-6.70%	6.77%	7.47%	8.79%	-3.87%	-	-
Horiz. %	127.39%	111.96%	120.00%	112.39%	104.58%	96.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	19.98%	19.21%	25.93%	23.56%	20.73%	18.79%	-
YoY %	-2.90%	4.01%	-25.92%	10.06%	13.65%	10.32%	-	-
Horiz. %	103.25%	106.33%	102.24%	138.00%	125.39%	110.32%	100.00%	-
Total Cost	1,585,222	1,575,770	1,557,864	1,380,983	1,375,178	1,352,976	1,344,844	11.57%
YoY %	0.60%	1.15%	12.81%	0.42%	1.64%	0.60%	-	-
Horiz. %	117.87%	117.17%	115.84%	102.69%	102.26%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,148,957	2,108,282	2,068,643	2,177,402	2,073,225	2,123,819	2,127,444	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	138,106	207,159	-	239,029	132,794	199,191	-	-
YoY %	-33.33%	0.00%	-	80.00%	-33.33%	0.00%	-	-
Horiz. %	69.33%	104.00%	-	120.00%	66.67%	100.00%	-	-
Div Payout %	44.05%	75.18%	-	86.41%	51.59%	84.19%	-	-
YoY %	-41.41%	0.00%	-	67.49%	-38.72%	0.00%	-	-
Horiz. %	52.32%	89.30%	-	102.64%	61.28%	100.00%	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	2,148,957	2,108,282	2,068,643	2,177,402	2,073,225	2,123,819	2,127,444	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	16.51%	14.88%	15.94%	16.69%	15.77%	14.88%	15.47%	-
YoY %	10.95%	-6.65%	-4.49%	5.83%	5.98%	-3.81%	-	-
Horiz. %	106.72%	96.19%	103.04%	107.89%	101.94%	96.19%	100.00%	-
ROE	14.59%	13.07%	14.28%	12.70%	12.41%	11.14%	11.57%	-
YoY %	11.63%	-8.47%	12.44%	2.34%	11.40%	-3.72%	-	-
Horiz. %	126.10%	112.96%	123.42%	109.77%	107.26%	96.28%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	476.61	464.71	465.18	416.08	409.80	399.00	399.35	12.50%
YoY %	2.56%	-0.10%	11.80%	1.53%	2.71%	-0.09%	-	-
Horiz. %	119.35%	116.37%	116.48%	104.19%	102.62%	99.91%	100.00%	-
EPS	78.71	69.16	74.12	69.43	64.61	59.38	61.76	17.53%
YoY %	13.81%	-6.69%	6.76%	7.46%	8.81%	-3.85%	-	-
Horiz. %	127.44%	111.98%	120.01%	112.42%	104.61%	96.15%	100.00%	-
DPS	34.67	52.00	0.00	60.00	33.33	50.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	80.02%	-33.34%	0.00%	-	-
Horiz. %	69.34%	104.00%	0.00%	120.00%	66.66%	100.00%	-	-
NAPS	5.3942	5.2921	5.1926	5.4656	5.2041	5.3311	5.3402	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	476.61	464.71	465.18	416.08	409.80	399.00	399.35	12.50%
YoY %	2.56%	-0.10%	11.80%	1.53%	2.71%	-0.09%	-	-
Horiz. %	119.35%	116.37%	116.48%	104.19%	102.62%	99.91%	100.00%	-
EPS	78.71	69.16	74.12	69.43	64.61	59.38	61.76	17.53%
YoY %	13.81%	-6.69%	6.76%	7.46%	8.81%	-3.85%	-	-
Horiz. %	127.44%	111.98%	120.01%	112.42%	104.61%	96.15%	100.00%	-
DPS	34.67	52.00	0.00	60.00	33.33	50.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	80.02%	-33.34%	0.00%	-	-
Horiz. %	69.34%	104.00%	0.00%	120.00%	66.66%	100.00%	-	-
NAPS	5.3942	5.2921	5.1926	5.4656	5.2041	5.3311	5.3402	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	11.46	11.80	12.10	12.64	12.40	13.30	13.98	-
P/RPS	2.40	2.54	2.60	3.04	3.03	3.33	3.50	-22.22%
YoY %	-5.51%	-2.31%	-14.47%	0.33%	-9.01%	-4.86%	-	-
Horiz. %	68.57%	72.57%	74.29%	86.86%	86.57%	95.14%	100.00%	-
P/EPS	14.56	17.06	16.32	18.20	19.19	22.40	22.63	-25.45%
YoY %	-14.65%	4.53%	-10.33%	-5.16%	-14.33%	-1.02%	-	-
Horiz. %	64.34%	75.39%	72.12%	80.42%	84.80%	98.98%	100.00%	-
EY	6.87	5.86	6.13	5.49	5.21	4.47	4.42	34.14%
YoY %	17.24%	-4.40%	11.66%	5.37%	16.55%	1.13%	-	-
Horiz. %	155.43%	132.58%	138.69%	124.21%	117.87%	101.13%	100.00%	-
DY	3.03	4.41	0.00	4.75	2.69	3.76	0.00	-
YoY %	-31.29%	0.00%	0.00%	76.58%	-28.46%	0.00%	-	-
Horiz. %	80.59%	117.29%	0.00%	126.33%	71.54%	100.00%	-	-
P/NAPS	2.12	2.23	2.33	2.31	2.38	2.49	2.62	-13.15%
YoY %	-4.93%	-4.29%	0.87%	-2.94%	-4.42%	-4.96%	-	-
Horiz. %	80.92%	85.11%	88.93%	88.17%	90.84%	95.04%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	24/10/23	25/08/23	20/04/23	07/02/23	17/10/22	02/08/22	14/04/22	-
Price	12.00	11.86	12.10	12.88	12.34	13.34	13.94	-
P/RPS	2.52	2.55	2.60	3.10	3.01	3.34	3.49	-19.49%
YoY %	-1.18%	-1.92%	-16.13%	2.99%	-9.88%	-4.30%	-	-
Horiz. %	72.21%	73.07%	74.50%	88.83%	86.25%	95.70%	100.00%	-
P/EPS	15.25	17.15	16.32	18.55	19.10	22.46	22.56	-22.95%
YoY %	-11.08%	5.09%	-12.02%	-2.88%	-14.96%	-0.44%	-	-
Horiz. %	67.60%	76.02%	72.34%	82.23%	84.66%	99.56%	100.00%	-
EY	6.56	5.83	6.13	5.39	5.24	4.45	4.43	29.88%
YoY %	12.52%	-4.89%	13.73%	2.86%	17.75%	0.45%	-	-
Horiz. %	148.08%	131.60%	138.37%	121.67%	118.28%	100.45%	100.00%	-
DY	2.89	4.38	0.00	4.66	2.70	3.75	0.00	-
YoY %	-34.02%	0.00%	0.00%	72.59%	-28.00%	0.00%	-	-
Horiz. %	77.07%	116.80%	0.00%	124.27%	72.00%	100.00%	-	-
P/NAPS	2.22	2.24	2.33	2.36	2.37	2.50	2.61	-10.21%
YoY %	-0.89%	-3.86%	-1.27%	-0.42%	-5.20%	-4.21%	-	-
Horiz. %	85.06%	85.82%	89.27%	90.42%	90.80%	95.79%	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