[LPI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	1,513,663	1,124,638	734,046	380,998	1,470,631	1,107,138	700,350	66.92%
YoY %	34.59%	53.21%	92.66%	-74.09%	32.83%	58.08%	-	-
Horiz. %	216.13%	160.58%	104.81%	54.40%	209.99%	158.08%	100.00%	-
PBT	405,965	295,090	178,455	91,578	403,749	293,044	178,010	72.99%
YoY %	37.57%	65.36%	94.87%	-77.32%	37.78%	64.62%	-	-
Horiz. %	228.06%	165.77%	100.25%	51.45%	226.81%	164.62%	100.00%	-
Tax	-91,916	-65,044	-40,217	-19,078	-89,955	-62,247	-39,383	75.67%
YoY %	-41.31%	-61.73%	-110.80%	78.79%	-44.51%	-58.06%	-	-
Horiz. %	233.39%	165.16%	102.12%	48.44%	228.41%	158.06%	100.00%	-
NP	314,049	230,046	138,238	72,500	313,794	230,797	138,627	72.23%
YoY %	36.52%	66.41%	90.67%	-76.90%	35.96%	66.49%	-	-
Horiz. %	226.54%	165.95%	99.72%	52.30%	226.36%	166.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314,049	230,046	138,238	72,500	313,794	230,797	138,627	72.23%
YoY %	36.52%	66.41%	90.67%	-76.90%	35.96%	66.49%	-	-
Horiz. %	226.54%	165.95%	99.72%	52.30%	226.36%	166.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.64%	22.04%	22.54%	20.83%	22.28%	21.24%	22.12%	-
YoY %	2.72%	-2.22%	8.21%	-6.51%	4.90%	-3.98%	-	-
Horiz. %	102.35%	99.64%	101.90%	94.17%	100.72%	96.02%	100.00%	-
Total Cost	1,199,614	894,592	595,808	308,498	1,156,837	876,341	561,723	65.60%
YoY %	34.10%	50.15%	93.13%	-73.33%	32.01%	56.01%	-	-
Horiz. %	213.56%	159.26%	106.07%	54.92%	205.94%	156.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,156,765	2,086,451	2,022,670	1,985,342	1,920,904	1,825,823	1,817,922	12.03%
YoY %	3.37%	3.15%	1.88%	3.35%	5.21%	0.43%	-	-
Horiz. %	118.64%	114.77%	111.26%	109.21%	105.66%	100.43%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	270,900	103,579	103,579	-	239,029	89,636	89,636	108.61%
YoY %	161.54%	0.00%	0.00%	-	166.67%	0.00%	-	-
Horiz. %	302.22%	115.56%	115.56%	-	266.67%	100.00%	100.00%	-
Div Payout %	86.26%	45.03%	74.93%	-	76.17%	38.84%	64.66%	-
YoY %	91.56%	-39.90%	0.00%	-	96.11%	-39.93%	-	-
Horiz. %	133.41%	69.64%	115.88%	-	117.80%	60.07%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	2,156,765	2,086,451	2,022,670	1,985,342	1,920,904	1,825,823	1,817,922	12.03%
YoY %	3.37%	3.15%	1.88%	3.35%	5.21%	0.43%	-	-
Horiz. %	118.64%	114.77%	111.26%	109.21%	105.66%	100.43%	100.00%	-
NOSH	398,383	398,383	398,382	331,986	331,986	331,986	331,986	12.88%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	20.75%	20.46%	18.83%	19.03%	21.34%	20.85%	19.79%	-
YoY %	1.42%	8.66%	-1.05%	-10.82%	2.35%	5.36%	-	-
Horiz. %	104.85%	103.39%	95.15%	96.16%	107.83%	105.36%	100.00%	-
ROE	14.56%	11.03%	6.83%	3.65%	16.34%	12.64%	7.63%	-
YoY %	32.00%	61.49%	87.12%	-77.66%	29.27%	65.66%	-	-
Horiz. %	190.83%	144.56%	89.52%	47.84%	214.15%	165.66%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	379.95	282.30	184.26	114.76	442.98	333.49	210.96	47.87%
YoY %	34.59%	53.21%	60.56%	-74.09%	32.83%	58.08%	-	-
Horiz. %	180.11%	133.82%	87.34%	54.40%	209.98%	158.08%	100.00%	-
EPS	78.83	57.74	34.70	21.84	94.52	69.52	41.76	52.56%
YoY %	36.53%	66.40%	58.88%	-76.89%	35.96%	66.48%	-	-
Horiz. %	188.77%	138.27%	83.09%	52.30%	226.34%	166.48%	100.00%	-
DPS	68.00	26.00	26.00	0.00	72.00	27.00	27.00	84.79%
YoY %	161.54%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	251.85%	96.30%	96.30%	0.00%	266.67%	100.00%	100.00%	-
NAPS	5.4138	5.2373	5.0772	5.9802	5.7861	5.4997	5.4759	-0.75%
YoY %	3.37%	3.15%	-15.10%	3.35%	5.21%	0.43%	-	-
Horiz. %	98.87%	95.64%	92.72%	109.21%	105.66%	100.43%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	379.95	282.30	184.26	95.64	369.15	277.91	175.80	66.92%
YoY %	34.59%	53.21%	92.66%	-74.09%	32.83%	58.08%	-	-
Horiz. %	216.13%	160.58%	104.81%	54.40%	209.98%	158.08%	100.00%	-
EPS	78.83	57.74	34.70	18.20	78.77	57.93	34.80	72.22%
YoY %	36.53%	66.40%	90.66%	-76.89%	35.97%	66.47%	-	-
Horiz. %	226.52%	165.92%	99.71%	52.30%	226.35%	166.47%	100.00%	-
DPS	68.00	26.00	26.00	0.00	60.00	22.50	22.50	108.61%
YoY %	161.54%	0.00%	0.00%	0.00%	166.67%	0.00%	-	-
Horiz. %	302.22%	115.56%	115.56%	0.00%	266.67%	100.00%	100.00%	-
NAPS	5.4138	5.2373	5.0772	4.9835	4.8218	4.5831	4.5633	12.03%
YoY %	3.37%	3.15%	1.88%	3.35%	5.21%	0.43%	-	-
Horiz. %	118.64%	114.77%	111.26%	109.21%	105.66%	100.43%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	15.74	17.00	17.08	19.82	18.16	17.54	18.88	-
P/RPS	4.14	6.02	9.27	17.27	4.10	5.26	8.95	-40.10%
YoY %	-31.23%	-35.06%	-46.32%	321.22%	-22.05%	-41.23%	-	-
Horiz. %	46.26%	67.26%	103.58%	192.96%	45.81%	58.77%	100.00%	-
P/EPS	19.97	29.44	49.22	90.76	19.21	25.23	45.21	-41.91%
YoY %	-32.17%	-40.19%	-45.77%	372.46%	-23.86%	-44.19%	-	-
Horiz. %	44.17%	65.12%	108.87%	200.75%	42.49%	55.81%	100.00%	-
EY	5.01	3.40	2.03	1.10	5.20	3.96	2.21	72.31%
YoY %	47.35%	67.49%	84.55%	-78.85%	31.31%	79.19%	-	-
Horiz. %	226.70%	153.85%	91.86%	49.77%	235.29%	179.19%	100.00%	-
DY	4.32	1.53	1.52	0.00	3.96	1.54	1.43	108.55%
YoY %	182.35%	0.66%	0.00%	0.00%	157.14%	7.69%	-	-
Horiz. %	302.10%	106.99%	106.29%	0.00%	276.92%	107.69%	100.00%	-
P/NAPS	2.91	3.25	3.36	3.31	3.14	3.19	3.45	-10.70%
YoY %	-10.46%	-3.27%	1.51%	5.41%	-1.57%	-7.54%	-	-
Horiz. %	84.35%	94.20%	97.39%	95.94%	91.01%	92.46%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/01/19	10/10/18	09/07/18	26/04/18	10/01/18	09/10/17	10/07/17	-
Price	16.42	16.80	17.00	16.14	19.42	18.06	18.60	-
P/RPS	4.32	5.95	9.23	14.06	4.38	5.42	8.82	-37.78%
YoY %	-27.39%	-35.54%	-34.35%	221.00%	-19.19%	-38.55%	-	-
Horiz. %	48.98%	67.46%	104.65%	159.41%	49.66%	61.45%	100.00%	-
P/EPS	20.83	29.09	48.99	73.91	20.55	25.98	44.54	-39.66%
YoY %	-28.39%	-40.62%	-33.72%	259.66%	-20.90%	-41.67%	-	-
Horiz. %	46.77%	65.31%	109.99%	165.94%	46.14%	58.33%	100.00%	-
EY	4.80	3.44	2.04	1.35	4.87	3.85	2.24	65.98%
YoY %	39.53%	68.63%	51.11%	-72.28%	26.49%	71.87%	-	-
Horiz. %	214.29%	153.57%	91.07%	60.27%	217.41%	171.87%	100.00%	-
DY	4.14	1.55	1.53	0.00	3.71	1.50	1.45	100.87%
YoY %	167.10%	1.31%	0.00%	0.00%	147.33%	3.45%	-	-
Horiz. %	285.52%	106.90%	105.52%	0.00%	255.86%	103.45%	100.00%	-
P/NAPS	3.03	3.21	3.35	2.70	3.36	3.28	3.40	-7.37%
YoY %	-5.61%	-4.18%	24.07%	-19.64%	2.44%	-3.53%	-	-
Horiz. %	89.12%	94.41%	98.53%	79.41%	98.82%	96.47%	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