[LPI] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	1,621,592	1,598,944	1,606,906	1,615,632	1,602,701	1,604,593	1,559,208	2.63%
YoY %	1.42%	-0.50%	-0.54%	0.81%	-0.12%	2.91%	-	-
Horiz. %	104.00%	102.55%	103.06%	103.62%	102.79%	102.91%	100.00%	-
PBT	433,565	413,730	396,426	391,664	414,719	399,237	376,138	9.88%
YoY %	4.79%	4.37%	1.22%	-5.56%	3.88%	6.14%	-	-
Horiz. %	115.27%	109.99%	105.39%	104.13%	110.26%	106.14%	100.00%	-
Tax	-96,837	-91,736	-85,790	-79,996	-92,358	-84,893	-80,258	13.27%
YoY %	-5.56%	-6.93%	-7.24%	13.38%	-8.79%	-5.78%	-	-
Horiz. %	120.66%	114.30%	106.89%	99.67%	115.08%	105.78%	100.00%	-
NP	336,728	321,994	310,636	311,668	322,361	314,344	295,880	8.96%
YoY %	4.58%	3.66%	-0.33%	-3.32%	2.55%	6.24%	-	-
Horiz. %	113.81%	108.83%	104.99%	105.34%	108.95%	106.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	336,728	321,994	310,636	311,668	322,361	314,344	295,880	8.96%
YoY %	4.58%	3.66%	-0.33%	-3.32%	2.55%	6.24%	-	-
Horiz. %	113.81%	108.83%	104.99%	105.34%	108.95%	106.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	22.17%	21.64%	20.42%	22.27%	21.26%	21.34%	-
YoY %	0.77%	2.45%	5.97%	-8.31%	4.75%	-0.37%	-	-
Horiz. %	104.69%	103.89%	101.41%	95.69%	104.36%	99.63%	100.00%	-
Total Cost	1,284,864	1,276,949	1,296,270	1,303,964	1,280,340	1,290,249	1,263,328	1.12%
YoY %	0.62%	-1.49%	-0.59%	1.85%	-0.77%	2.13%	-	-
Horiz. %	101.70%	101.08%	102.61%	103.22%	101.35%	102.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,066,532	1,756,988	1,818,897	1,714,999	1,961,398	1,912,756	2,060,436	0.19%
YoY %	17.62%	-3.40%	6.06%	-12.56%	2.54%	-7.17%	-	-
Horiz. %	100.30%	85.27%	88.28%	83.23%	95.19%	92.83%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	286,835	148,729	223,094	-	278,868	143,417	215,126	21.03%
YoY %	92.86%	-33.33%	0.00%	-	94.45%	-33.33%	-	-
Horiz. %	133.33%	69.14%	103.70%	-	129.63%	66.67%	100.00%	-
Div Payout %	85.18%	46.19%	71.82%	-	86.51%	45.62%	72.71%	-
YoY %	84.41%	-35.69%	0.00%	-	89.63%	-37.26%	-	-
Horiz. %	117.15%	63.53%	98.78%	-	118.98%	62.74%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	2,066,532	1,756,988	1,818,897	1,714,999	1,961,398	1,912,756	2,060,436	0.19%
YoY %	17.62%	-3.40%	6.06%	-12.56%	2.54%	-7.17%	-	-
Horiz. %	100.30%	85.27%	88.28%	83.23%	95.19%	92.83%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	20.77%	20.14%	19.33%	19.29%	20.11%	19.59%	18.98%	-
YoY %	3.13%	4.19%	0.21%	-4.08%	2.65%	3.21%	-	-
Horiz. %	109.43%	106.11%	101.84%	101.63%	105.95%	103.21%	100.00%	-
ROE	16.29%	18.33%	17.08%	18.17%	16.44%	16.43%	14.36%	-
YoY %	-11.13%	7.32%	-6.00%	10.52%	0.06%	14.42%	-	-
Horiz. %	113.44%	127.65%	118.94%	126.53%	114.48%	114.42%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	407.04	401.36	403.36	405.55	402.30	402.78	391.38	2.63%
YoY %	1.42%	-0.50%	-0.54%	0.81%	-0.12%	2.91%	-	-
Horiz. %	104.00%	102.55%	103.06%	103.62%	102.79%	102.91%	100.00%	-
EPS	84.52	80.83	77.98	78.24	80.92	78.91	74.28	8.94%
YoY %	4.57%	3.65%	-0.33%	-3.31%	2.55%	6.23%	-	-
Horiz. %	113.79%	108.82%	104.98%	105.33%	108.94%	106.23%	100.00%	-
DPS	72.00	37.33	56.00	0.00	70.00	36.00	54.00	21.03%
YoY %	92.87%	-33.34%	0.00%	0.00%	94.44%	-33.33%	-	-
Horiz. %	133.33%	69.13%	103.70%	0.00%	129.63%	66.67%	100.00%	-
NAPS	5.1873	4.4103	4.5657	4.3049	4.9234	4.8013	5.172	0.19%
YoY %	17.62%	-3.40%	6.06%	-12.56%	2.54%	-7.17%	-	-
Horiz. %	100.30%	85.27%	88.28%	83.23%	95.19%	92.83%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	407.04	401.36	403.36	405.55	402.30	402.78	391.38	2.63%
YoY %	1.42%	-0.50%	-0.54%	0.81%	-0.12%	2.91%	-	-
Horiz. %	104.00%	102.55%	103.06%	103.62%	102.79%	102.91%	100.00%	-
EPS	84.52	80.83	77.98	78.24	80.92	78.91	74.28	8.94%
YoY %	4.57%	3.65%	-0.33%	-3.31%	2.55%	6.23%	-	-
Horiz. %	113.79%	108.82%	104.98%	105.33%	108.94%	106.23%	100.00%	-
DPS	72.00	37.33	56.00	0.00	70.00	36.00	54.00	21.03%
YoY %	92.87%	-33.34%	0.00%	0.00%	94.44%	-33.33%	-	-
Horiz. %	133.33%	69.13%	103.70%	0.00%	129.63%	66.67%	100.00%	-
NAPS	5.1873	4.4103	4.5657	4.3049	4.9234	4.8013	5.172	0.19%
YoY %	17.62%	-3.40%	6.06%	-12.56%	2.54%	-7.17%	-	-
Horiz. %	100.30%	85.27%	88.28%	83.23%	95.19%	92.83%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	13.72	12.92	13.40	11.60	15.10	15.64	15.76	-
P/RPS	3.37	3.22	3.32	2.86	3.75	3.88	4.03	-11.19%
YoY %	4.66%	-3.01%	16.08%	-23.73%	-3.35%	-3.72%	-	-
Horiz. %	83.62%	79.90%	82.38%	70.97%	93.05%	96.28%	100.00%	-
P/EPS	16.23	15.99	17.19	14.83	18.66	19.82	21.22	-16.29%
YoY %	1.50%	-6.98%	15.91%	-20.53%	-5.85%	-6.60%	-	-
Horiz. %	76.48%	75.35%	81.01%	69.89%	87.94%	93.40%	100.00%	-
EY	6.16	6.26	5.82	6.74	5.36	5.05	4.71	19.49%
YoY %	-1.60%	7.56%	-13.65%	25.75%	6.14%	7.22%	-	-
Horiz. %	130.79%	132.91%	123.57%	143.10%	113.80%	107.22%	100.00%	-
DY	5.25	2.89	4.18	0.00	4.64	2.30	3.43	32.64%
YoY %	81.66%	-30.86%	0.00%	0.00%	101.74%	-32.94%	-	-
Horiz. %	153.06%	84.26%	121.87%	0.00%	135.28%	67.06%	100.00%	-
P/NAPS	2.64	2.93	2.93	2.69	3.07	3.26	3.05	-9.13%
YoY %	-9.90%	0.00%	8.92%	-12.38%	-5.83%	6.89%	-	-
Horiz. %	86.56%	96.07%	96.07%	88.20%	100.66%	106.89%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	03/02/21	15/10/20	17/08/20	04/05/20	03/02/20	15/10/19	15/07/19	-
Price	13.46	12.82	13.20	12.98	14.80	15.48	16.06	-
P/RPS	3.31	3.19	3.27	3.20	3.68	3.84	4.10	-13.24%
YoY %	3.76%	-2.45%	2.19%	-13.04%	-4.17%	-6.34%	-	-
Horiz. %	80.73%	77.80%	79.76%	78.05%	89.76%	93.66%	100.00%	-
P/EPS	15.92	15.86	16.93	16.59	18.29	19.62	21.62	-18.38%
YoY %	0.38%	-6.32%	2.05%	-9.29%	-6.78%	-9.25%	-	-
Horiz. %	73.64%	73.36%	78.31%	76.73%	84.60%	90.75%	100.00%	-
EY	6.28	6.30	5.91	6.03	5.47	5.10	4.62	22.59%
YoY %	-0.32%	6.60%	-1.99%	10.24%	7.25%	10.39%	-	-
Horiz. %	135.93%	136.36%	127.92%	130.52%	118.40%	110.39%	100.00%	-
DY	5.35	2.91	4.24	0.00	4.73	2.33	3.36	36.16%
YoY %	83.85%	-31.37%	0.00%	0.00%	103.00%	-30.65%	-	-
Horiz. %	159.23%	86.61%	126.19%	0.00%	140.77%	69.35%	100.00%	-
P/NAPS	2.59	2.91	2.89	3.02	3.01	3.22	3.11	-11.43%
YoY %	-11.00%	0.69%	-4.30%	0.33%	-6.52%	3.54%	-	-
Horiz. %	83.28%	93.57%	92.93%	97.11%	96.78%	103.54%	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