[LPI] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Annualized Quarter Result
Revenue	1,717,734	1,718,257	1,721,558	1,763,144	1,621,592	1,598,944	1,606,906	4.53%
YoY %	-0.03%	-0.19%	-2.36%	8.73%	1.42%	-0.50%	-	-
Horiz. %	106.90%	106.93%	107.13%	109.72%	100.91%	99.50%	100.00%	-
PBT	437,316	452,512	416,092	392,592	433,565	413,730	396,426	6.74%
YoY %	-3.36%	8.75%	5.99%	-9.45%	4.79%	4.37%	-	-
Horiz. %	110.31%	114.15%	104.96%	99.03%	109.37%	104.37%	100.00%	-
Tax	-92,637	-90,362	-83,634	-63,352	-96,837	-91,736	-85,790	5.23%
YoY %	-2.52%	-8.04%	-32.01%	34.58%	-5.56%	-6.93%	-	-
Horiz. %	107.98%	105.33%	97.49%	73.85%	112.88%	106.93%	100.00%	-
NP	344,679	362,149	332,458	329,240	336,728	321,994	310,636	7.15%
YoY %	-4.82%	8.93%	0.98%	-2.22%	4.58%	3.66%	-	-
Horiz. %	110.96%	116.58%	107.02%	105.99%	108.40%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,679	362,149	332,458	329,240	336,728	321,994	310,636	7.15%
YoY %	-4.82%	8.93%	0.98%	-2.22%	4.58%	3.66%	-	-
Horiz. %	110.96%	116.58%	107.02%	105.99%	108.40%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	19.97%	20.10%	16.14%	22.34%	22.17%	21.64%	-
YoY %	6.06%	-0.65%	24.54%	-27.75%	0.77%	2.45%	-	-
Horiz. %	97.87%	92.28%	92.88%	74.58%	103.23%	102.45%	100.00%	-
Total Cost	1,373,055	1,356,108	1,389,100	1,433,904	1,284,864	1,276,949	1,296,270	3.90%
YoY %	1.25%	-2.38%	-3.12%	11.60%	0.62%	-1.49%	-	-
Horiz. %	105.92%	104.62%	107.16%	110.62%	99.12%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,132,623	2,040,796	2,059,241	1,992,831	2,066,532	1,756,988	1,818,897	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	294,803	154,041	231,062	-	286,835	148,729	223,094	20.35%
YoY %	91.38%	-33.33%	0.00%	-	92.86%	-33.33%	-	-
Horiz. %	132.14%	69.05%	103.57%	-	128.57%	66.67%	100.00%	-
Div Payout %	85.53%	42.54%	69.50%	-	85.18%	46.19%	71.82%	-
YoY %	101.06%	-38.79%	0.00%	-	84.41%	-35.69%	-	-
Horiz. %	119.09%	59.23%	96.77%	-	118.60%	64.31%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	2,132,623	2,040,796	2,059,241	1,992,831	2,066,532	1,756,988	1,818,897	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	20.07%	21.08%	19.31%	18.67%	20.77%	20.14%	19.33%	-
YoY %	-4.79%	9.17%	3.43%	-10.11%	3.13%	4.19%	-	-
Horiz. %	103.83%	109.05%	99.90%	96.59%	107.45%	104.19%	100.00%	-
ROE	16.16%	17.75%	16.14%	16.52%	16.29%	18.33%	17.08%	-
YoY %	-8.96%	9.98%	-2.30%	1.41%	-11.13%	7.32%	-	-
Horiz. %	94.61%	103.92%	94.50%	96.72%	95.37%	107.32%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	431.18	431.31	432.14	442.58	407.04	401.36	403.36	4.53%
YoY %	-0.03%	-0.19%	-2.36%	8.73%	1.42%	-0.50%	-	-
Horiz. %	106.90%	106.93%	107.14%	109.72%	100.91%	99.50%	100.00%	-
EPS	86.52	90.91	83.46	82.64	84.52	80.83	77.98	7.15%
YoY %	-4.83%	8.93%	0.99%	-2.22%	4.57%	3.65%	-	-
Horiz. %	110.95%	116.58%	107.03%	105.98%	108.39%	103.65%	100.00%	-
DPS	74.00	38.67	58.00	0.00	72.00	37.33	56.00	20.35%
YoY %	91.36%	-33.33%	0.00%	0.00%	92.87%	-33.34%	-	-
Horiz. %	132.14%	69.05%	103.57%	0.00%	128.57%	66.66%	100.00%	-
NAPS	5.3532	5.1227	5.169	5.0023	5.1873	4.4103	4.5657	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	431.18	431.31	432.14	442.58	407.04	401.36	403.36	4.53%
YoY %	-0.03%	-0.19%	-2.36%	8.73%	1.42%	-0.50%	-	-
Horiz. %	106.90%	106.93%	107.14%	109.72%	100.91%	99.50%	100.00%	-
EPS	86.52	90.91	83.46	82.64	84.52	80.83	77.98	7.15%
YoY %	-4.83%	8.93%	0.99%	-2.22%	4.57%	3.65%	-	-
Horiz. %	110.95%	116.58%	107.03%	105.98%	108.39%	103.65%	100.00%	-
DPS	74.00	38.67	58.00	0.00	72.00	37.33	56.00	20.35%
YoY %	91.36%	-33.33%	0.00%	0.00%	92.87%	-33.34%	-	-
Horiz. %	132.14%	69.05%	103.57%	0.00%	128.57%	66.66%	100.00%	-
NAPS	5.3532	5.1227	5.169	5.0023	5.1873	4.4103	4.5657	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	14.06	14.08	13.78	13.64	13.72	12.92	13.40	-
P/RPS	3.26	3.26	3.19	3.08	3.37	3.22	3.32	-1.20%
YoY %	0.00%	2.19%	3.57%	-8.61%	4.66%	-3.01%	-	-
Horiz. %	98.19%	98.19%	96.08%	92.77%	101.51%	96.99%	100.00%	-
P/EPS	16.25	15.49	16.51	16.50	16.23	15.99	17.19	-3.66%
YoY %	4.91%	-6.18%	0.06%	1.66%	1.50%	-6.98%	-	-
Horiz. %	94.53%	90.11%	96.04%	95.99%	94.42%	93.02%	100.00%	-
EY	6.15	6.46	6.06	6.06	6.16	6.26	5.82	3.73%
YoY %	-4.80%	6.60%	0.00%	-1.62%	-1.60%	7.56%	-	-
Horiz. %	105.67%	111.00%	104.12%	104.12%	105.84%	107.56%	100.00%	-
DY	5.26	2.75	4.21	0.00	5.25	2.89	4.18	16.50%
YoY %	91.27%	-34.68%	0.00%	0.00%	81.66%	-30.86%	-	-
Horiz. %	125.84%	65.79%	100.72%	0.00%	125.60%	69.14%	100.00%	-
P/NAPS	2.63	2.75	2.67	2.73	2.64	2.93	2.93	-6.92%
YoY %	-4.36%	3.00%	-2.20%	3.41%	-9.90%	0.00%	-	-
Horiz. %	89.76%	93.86%	91.13%	93.17%	90.10%	100.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	07/02/22	14/10/21	05/08/21	15/04/21	03/02/21	15/10/20	17/08/20	-
Price	14.64	14.06	13.82	13.90	13.46	12.82	13.20	-
P/RPS	3.40	3.26	3.20	3.14	3.31	3.19	3.27	2.62%
YoY %	4.29%	1.87%	1.91%	-5.14%	3.76%	-2.45%	-	-
Horiz. %	103.98%	99.69%	97.86%	96.02%	101.22%	97.55%	100.00%	-
P/EPS	16.92	15.47	16.56	16.82	15.92	15.86	16.93	-0.03%
YoY %	9.37%	-6.58%	-1.55%	5.65%	0.38%	-6.32%	-	-
Horiz. %	99.94%	91.38%	97.81%	99.35%	94.03%	93.68%	100.00%	-
EY	5.91	6.47	6.04	5.95	6.28	6.30	5.91	0.00%
YoY %	-8.66%	7.12%	1.51%	-5.25%	-0.32%	6.60%	-	-
Horiz. %	100.00%	109.48%	102.20%	100.68%	106.26%	106.60%	100.00%	-
DY	5.05	2.75	4.20	0.00	5.35	2.91	4.24	12.32%
YoY %	83.64%	-34.52%	0.00%	0.00%	83.85%	-31.37%	-	-
Horiz. %	119.10%	64.86%	99.06%	0.00%	126.18%	68.63%	100.00%	-
P/NAPS	2.73	2.74	2.67	2.78	2.59	2.91	2.89	-3.71%
YoY %	-0.36%	2.62%	-3.96%	7.34%	-11.00%	0.69%	-	-
Horiz. %	94.46%	94.81%	92.39%	96.19%	89.62%	100.69%	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