[LPI] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,470,631	1,476,184	1,400,700	1,390,560	1,378,892	1,364,453	1,319,622	7.46%
YoY %	-0.38%	5.39%	0.73%	0.85%	1.06%	3.40%	-	-
Horiz. %	111.44%	111.86%	106.14%	105.38%	104.49%	103.40%	100.00%	-
PBT	403,749	390,725	356,020	355,176	518,925	549,412	629,310	-25.55%
YoY %	3.33%	9.75%	0.24%	-31.56%	-5.55%	-12.70%	-	-
Horiz. %	64.16%	62.09%	56.57%	56.44%	82.46%	87.30%	100.00%	-
Tax	-89,955	-82,996	-78,766	-72,924	-81,702	-75,048	-73,300	14.58%
YoY %	-8.38%	-5.37%	-8.01%	10.74%	-8.87%	-2.38%	-	-
Horiz. %	122.72%	113.23%	107.46%	99.49%	111.46%	102.38%	100.00%	-
NP	313,794	307,729	277,254	282,252	437,223	474,364	556,010	-31.63%
YoY %	1.97%	10.99%	-1.77%	-35.44%	-7.83%	-14.68%	-	-
Horiz. %	56.44%	55.35%	49.86%	50.76%	78.64%	85.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,794	307,729	277,254	282,252	437,223	474,364	556,010	-31.63%
YoY %	1.97%	10.99%	-1.77%	-35.44%	-7.83%	-14.68%	-	-
Horiz. %	56.44%	55.35%	49.86%	50.76%	78.64%	85.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.28%	21.24%	22.12%	20.53%	15.74%	13.66%	11.65%	-
YoY %	4.90%	-3.98%	7.74%	30.43%	15.23%	17.25%	-	-
Horiz. %	191.24%	182.32%	189.87%	176.22%	135.11%	117.25%	100.00%	-
Total Cost	1,156,837	1,168,454	1,123,446	1,108,308	941,669	890,089	763,612	31.80%
YoY %	-0.99%	4.01%	1.37%	17.70%	5.79%	16.56%	-	-
Horiz. %	151.50%	153.02%	147.12%	145.14%	123.32%	116.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,920,904	1,825,823	1,817,922	1,735,855	1,837,310	1,755,575	1,742,395	6.69%
YoY %	5.21%	0.43%	4.73%	-5.52%	4.66%	0.76%	-	-
Horiz. %	110.25%	104.79%	104.33%	99.62%	105.45%	100.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	239,029	119,514	179,272	-	265,588	110,661	165,993	27.43%
YoY %	100.00%	-33.33%	0.00%	-	140.00%	-33.33%	-	-
Horiz. %	144.00%	72.00%	108.00%	-	160.00%	66.67%	100.00%	-
Div Payout %	76.17%	38.84%	64.66%	-	60.74%	23.33%	29.85%	-
YoY %	96.11%	-39.93%	0.00%	-	160.35%	-21.84%	-	-
Horiz. %	255.18%	130.12%	216.62%	-	203.48%	78.16%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,920,904	1,825,823	1,817,922	1,735,855	1,837,310	1,755,575	1,742,395	6.69%
YoY %	5.21%	0.43%	4.73%	-5.52%	4.66%	0.76%	-	-
Horiz. %	110.25%	104.79%	104.33%	99.62%	105.45%	100.76%	100.00%	-
NOSH	331,986	331,986	331,986	331,986	331,986	331,986	331,986	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%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	21.34%	20.85%	19.79%	20.30%	31.71%	34.77%	42.13%	-
YoY %	2.35%	5.36%	-2.51%	-35.98%	-8.80%	-17.47%	-	-
Horiz. %	50.65%	49.49%	46.97%	48.18%	75.27%	82.53%	100.00%	-
ROE	16.34%	16.85%	15.25%	16.26%	23.80%	27.02%	31.91%	-
YoY %	-3.03%	10.49%	-6.21%	-31.68%	-11.92%	-15.32%	-	-
Horiz. %	51.21%	52.80%	47.79%	50.96%	74.58%	84.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	442.98	444.65	421.92	418.86	415.35	411.00	397.49	7.46%
YoY %	-0.38%	5.39%	0.73%	0.85%	1.06%	3.40%	-	-
Horiz. %	111.44%	111.86%	106.15%	105.38%	104.49%	103.40%	100.00%	-
EPS	94.52	92.69	83.52	85.00	131.70	142.89	167.48	-31.63%
YoY %	1.97%	10.98%	-1.74%	-35.46%	-7.83%	-14.68%	-	-
Horiz. %	56.44%	55.34%	49.87%	50.75%	78.64%	85.32%	100.00%	-
DPS	72.00	36.00	54.00	0.00	80.00	33.33	50.00	27.43%
YoY %	100.00%	-33.33%	0.00%	0.00%	140.02%	-33.34%	-	-
Horiz. %	144.00%	72.00%	108.00%	0.00%	160.00%	66.66%	100.00%	-
NAPS	5.7861	5.4997	5.4759	5.2287	5.5343	5.2881	5.2484	6.69%
YoY %	5.21%	0.43%	4.73%	-5.52%	4.66%	0.76%	-	-
Horiz. %	110.25%	104.79%	104.33%	99.62%	105.45%	100.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	369.15	370.54	351.60	349.05	346.12	342.50	331.24	7.47%
YoY %	-0.38%	5.39%	0.73%	0.85%	1.06%	3.40%	-	-
Horiz. %	111.44%	111.86%	106.15%	105.38%	104.49%	103.40%	100.00%	-
EPS	78.77	77.24	69.59	70.85	109.75	119.07	139.57	-31.63%
YoY %	1.98%	10.99%	-1.78%	-35.44%	-7.83%	-14.69%	-	-
Horiz. %	56.44%	55.34%	49.86%	50.76%	78.63%	85.31%	100.00%	-
DPS	60.00	30.00	45.00	0.00	66.67	27.78	41.67	27.42%
YoY %	100.00%	-33.33%	0.00%	0.00%	139.99%	-33.33%	-	-
Horiz. %	143.99%	71.99%	107.99%	0.00%	160.00%	66.67%	100.00%	-
NAPS	4.8218	4.5831	4.5633	4.3573	4.6119	4.4068	4.3737	6.69%
YoY %	5.21%	0.43%	4.73%	-5.52%	4.65%	0.76%	-	-
Horiz. %	110.25%	104.79%	104.34%	99.63%	105.45%	100.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	18.16	17.54	18.88	17.00	16.38	16.58	15.86	-
P/RPS	4.10	3.94	4.47	4.06	3.94	4.03	3.99	1.82%
YoY %	4.06%	-11.86%	10.10%	3.05%	-2.23%	1.00%	-	-
Horiz. %	102.76%	98.75%	112.03%	101.75%	98.75%	101.00%	100.00%	-
P/EPS	19.21	18.92	22.61	20.00	12.44	11.60	9.47	60.03%
YoY %	1.53%	-16.32%	13.05%	60.77%	7.24%	22.49%	-	-
Horiz. %	202.85%	199.79%	238.75%	211.19%	131.36%	122.49%	100.00%	-
EY	5.20	5.28	4.42	5.00	8.04	8.62	10.56	-37.56%
YoY %	-1.52%	19.46%	-11.60%	-37.81%	-6.73%	-18.37%	-	-
Horiz. %	49.24%	50.00%	41.86%	47.35%	76.14%	81.63%	100.00%	-
DY	3.96	2.05	2.86	0.00	4.88	2.01	3.15	16.43%
YoY %	93.17%	-28.32%	0.00%	0.00%	142.79%	-36.19%	-	-
Horiz. %	125.71%	65.08%	90.79%	0.00%	154.92%	63.81%	100.00%	-
P/NAPS	3.14	3.19	3.45	3.25	2.96	3.14	3.02	2.62%
YoY %	-1.57%	-7.54%	6.15%	9.80%	-5.73%	3.97%	-	-
Horiz. %	103.97%	105.63%	114.24%	107.62%	98.01%	103.97%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	10/01/18	09/10/17	10/07/17	10/04/17	06/02/17	06/10/16	11/07/16	-
Price	19.42	18.06	18.60	17.18	17.34	16.50	16.14	-
P/RPS	4.38	4.06	4.41	4.10	4.17	4.01	4.06	5.17%
YoY %	7.88%	-7.94%	7.56%	-1.68%	3.99%	-1.23%	-	-
Horiz. %	107.88%	100.00%	108.62%	100.99%	102.71%	98.77%	100.00%	-
P/EPS	20.55	19.48	22.27	20.21	13.17	11.55	9.64	65.40%
YoY %	5.49%	-12.53%	10.19%	53.45%	14.03%	19.81%	-	-
Horiz. %	213.17%	202.07%	231.02%	209.65%	136.62%	119.81%	100.00%	-
EY	4.87	5.13	4.49	4.95	7.60	8.66	10.38	-39.53%
YoY %	-5.07%	14.25%	-9.29%	-34.87%	-12.24%	-16.57%	-	-
Horiz. %	46.92%	49.42%	43.26%	47.69%	73.22%	83.43%	100.00%	-
DY	3.71	1.99	2.90	0.00	4.61	2.02	3.10	12.68%
YoY %	86.43%	-31.38%	0.00%	0.00%	128.22%	-34.84%	-	-
Horiz. %	119.68%	64.19%	93.55%	0.00%	148.71%	65.16%	100.00%	-
P/NAPS	3.36	3.28	3.40	3.29	3.13	3.12	3.08	5.95%
YoY %	2.44%	-3.53%	3.34%	5.11%	0.32%	1.30%	-	-
Horiz. %	109.09%	106.49%	110.39%	106.82%	101.62%	101.30%	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