[LPI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	925,663	463,300	1,657,590	1,224,425	794,784	397,739	1,717,734	-33.85%
YoY %	99.80%	-72.05%	35.38%	54.06%	99.83%	-76.85%	-	-
Horiz. %	53.89%	26.97%	96.50%	71.28%	46.27%	23.15%	100.00%	-
PBT	172,172	91,390	373,461	252,530	149,236	75,768	437,316	-46.37%
YoY %	88.39%	-75.53%	47.89%	69.22%	96.96%	-82.67%	-	-
Horiz. %	39.37%	20.90%	85.40%	57.75%	34.13%	17.33%	100.00%	-
Tax	-34,394	-17,556	-96,854	-59,489	-30,940	-14,240	-92,637	-48.43%
YoY %	-95.91%	81.87%	-62.81%	-92.27%	-117.28%	84.63%	-	-
Horiz. %	37.13%	18.95%	104.55%	64.22%	33.40%	15.37%	100.00%	-
NP	137,778	73,834	276,607	193,041	118,296	61,528	344,679	-45.82%
YoY %	86.61%	-73.31%	43.29%	63.18%	92.26%	-82.15%	-	-
Horiz. %	39.97%	21.42%	80.25%	56.01%	34.32%	17.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,778	73,834	276,607	193,041	118,296	61,528	344,679	-45.82%
YoY %	86.61%	-73.31%	43.29%	63.18%	92.26%	-82.15%	-	-
Horiz. %	39.97%	21.42%	80.25%	56.01%	34.32%	17.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.98%	19.21%	25.93%	23.56%	20.73%	18.79%	21.18%	-
YoY %	4.01%	-25.92%	10.06%	13.65%	10.32%	-11.28%	-	-
Horiz. %	94.33%	90.70%	122.43%	111.24%	97.88%	88.72%	100.00%	-
Total Cost	787,885	389,466	1,380,983	1,031,384	676,488	336,211	1,373,055	-31.01%
YoY %	102.30%	-71.80%	33.90%	52.46%	101.21%	-75.51%	-	-
Horiz. %	57.38%	28.36%	100.58%	75.12%	49.27%	24.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,108,282	2,068,643	2,177,402	2,073,225	2,123,819	2,127,444	2,132,623	-0.76%
YoY %	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-0.24%	-	-
Horiz. %	98.86%	97.00%	102.10%	97.21%	99.59%	99.76%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	103,579	-	239,029	99,595	99,595	-	294,803	-50.30%
YoY %	0.00%	-	140.00%	0.00%	0.00%	-	-	-
Horiz. %	35.13%	-	81.08%	33.78%	33.78%	-	100.00%	-
Div Payout %	75.18%	-	86.41%	51.59%	84.19%	-	85.53%	-
YoY %	0.00%	-	67.49%	-38.72%	0.00%	-	-	-
Horiz. %	87.90%	-	101.03%	60.32%	98.43%	-	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	2,108,282	2,068,643	2,177,402	2,073,225	2,123,819	2,127,444	2,132,623	-0.76%
YoY %	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-0.24%	-	-
Horiz. %	98.86%	97.00%	102.10%	97.21%	99.59%	99.76%	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%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	14.88%	15.94%	16.69%	15.77%	14.88%	15.47%	20.07%	-
YoY %	-6.65%	-4.49%	5.83%	5.98%	-3.81%	-22.92%	-	-
Horiz. %	74.14%	79.42%	83.16%	78.57%	74.14%	77.08%	100.00%	-
ROE	6.54%	3.57%	12.70%	9.31%	5.57%	2.89%	16.16%	-
YoY %	83.19%	-71.89%	36.41%	67.15%	92.73%	-82.12%	-	-
Horiz. %	40.47%	22.09%	78.59%	57.61%	34.47%	17.88%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	232.36	116.30	416.08	307.35	199.50	99.84	431.18	-33.85%
YoY %	99.79%	-72.05%	35.38%	54.06%	99.82%	-76.84%	-	-
Horiz. %	53.89%	26.97%	96.50%	71.28%	46.27%	23.16%	100.00%	-
EPS	34.58	18.53	69.43	48.46	29.69	15.44	86.52	-45.83%
YoY %	86.62%	-73.31%	43.27%	63.22%	92.29%	-82.15%	-	-
Horiz. %	39.97%	21.42%	80.25%	56.01%	34.32%	17.85%	100.00%	-
DPS	26.00	0.00	60.00	25.00	25.00	0.00	74.00	-50.30%
YoY %	0.00%	0.00%	140.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	35.14%	0.00%	81.08%	33.78%	33.78%	0.00%	100.00%	-
NAPS	5.2921	5.1926	5.4656	5.2041	5.3311	5.3402	5.3532	-0.76%
YoY %	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-0.24%	-	-
Horiz. %	98.86%	97.00%	102.10%	97.21%	99.59%	99.76%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	232.36	116.30	416.08	307.35	199.50	99.84	431.18	-33.85%
YoY %	99.79%	-72.05%	35.38%	54.06%	99.82%	-76.84%	-	-
Horiz. %	53.89%	26.97%	96.50%	71.28%	46.27%	23.16%	100.00%	-
EPS	34.58	18.53	69.43	48.46	29.69	15.44	86.52	-45.83%
YoY %	86.62%	-73.31%	43.27%	63.22%	92.29%	-82.15%	-	-
Horiz. %	39.97%	21.42%	80.25%	56.01%	34.32%	17.85%	100.00%	-
DPS	26.00	0.00	60.00	25.00	25.00	0.00	74.00	-50.30%
YoY %	0.00%	0.00%	140.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	35.14%	0.00%	81.08%	33.78%	33.78%	0.00%	100.00%	-
NAPS	5.2921	5.1926	5.4656	5.2041	5.3311	5.3402	5.3532	-0.76%
YoY %	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-0.24%	-	-
Horiz. %	98.86%	97.00%	102.10%	97.21%	99.59%	99.76%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	11.80	12.10	12.64	12.40	13.30	13.98	14.06	-
P/RPS	5.08	10.40	3.04	4.03	6.67	14.00	3.26	34.51%
YoY %	-51.15%	242.11%	-24.57%	-39.58%	-52.36%	329.45%	-	-
Horiz. %	155.83%	319.02%	93.25%	123.62%	204.60%	429.45%	100.00%	-
P/EPS	34.12	65.29	18.20	25.59	44.79	90.52	16.25	64.19%
YoY %	-47.74%	258.74%	-28.88%	-42.87%	-50.52%	457.05%	-	-
Horiz. %	209.97%	401.78%	112.00%	157.48%	275.63%	557.05%	100.00%	-
EY	2.93	1.53	5.49	3.91	2.23	1.10	6.15	-39.08%
YoY %	91.50%	-72.13%	40.41%	75.34%	102.73%	-82.11%	-	-
Horiz. %	47.64%	24.88%	89.27%	63.58%	36.26%	17.89%	100.00%	-
DY	2.20	0.00	4.75	2.02	1.88	0.00	5.26	-44.16%
YoY %	0.00%	0.00%	135.15%	7.45%	0.00%	0.00%	-	-
Horiz. %	41.83%	0.00%	90.30%	38.40%	35.74%	0.00%	100.00%	-
P/NAPS	2.23	2.33	2.31	2.38	2.49	2.62	2.63	-10.44%
YoY %	-4.29%	0.87%	-2.94%	-4.42%	-4.96%	-0.38%	-	-
Horiz. %	84.79%	88.59%	87.83%	90.49%	94.68%	99.62%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	20/04/23	07/02/23	17/10/22	02/08/22	14/04/22	07/02/22	-
Price	11.86	12.10	12.88	12.34	13.34	13.94	14.64	-
P/RPS	5.10	10.40	3.10	4.01	6.69	13.96	3.40	31.13%
YoY %	-50.96%	235.48%	-22.69%	-40.06%	-52.08%	310.59%	-	-
Horiz. %	150.00%	305.88%	91.18%	117.94%	196.76%	410.59%	100.00%	-
P/EPS	34.29	65.29	18.55	25.47	44.92	90.26	16.92	60.35%
YoY %	-47.48%	251.97%	-27.17%	-43.30%	-50.23%	433.45%	-	-
Horiz. %	202.66%	385.87%	109.63%	150.53%	265.48%	533.45%	100.00%	-
EY	2.92	1.53	5.39	3.93	2.23	1.11	5.91	-37.58%
YoY %	90.85%	-71.61%	37.15%	76.23%	100.90%	-81.22%	-	-
Horiz. %	49.41%	25.89%	91.20%	66.50%	37.73%	18.78%	100.00%	-
DY	2.19	0.00	4.66	2.03	1.87	0.00	5.05	-42.79%
YoY %	0.00%	0.00%	129.56%	8.56%	0.00%	0.00%	-	-
Horiz. %	43.37%	0.00%	92.28%	40.20%	37.03%	0.00%	100.00%	-
P/NAPS	2.24	2.33	2.36	2.37	2.50	2.61	2.73	-12.38%
YoY %	-3.86%	-1.27%	-0.42%	-5.20%	-4.21%	-4.40%	-	-
Horiz. %	82.05%	85.35%	86.45%	86.81%	91.58%	95.60%	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