[LPI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	1,602,701	1,203,445	779,604	392,702	1,513,663	1,124,638	734,046	68.06%
YoY %	33.18%	54.37%	98.52%	-74.06%	34.59%	53.21%	-	-
Horiz. %	218.34%	163.95%	106.21%	53.50%	206.21%	153.21%	100.00%	-
PBT	414,719	299,428	188,069	95,444	405,965	295,090	178,455	75.17%
YoY %	38.50%	59.21%	97.05%	-76.49%	37.57%	65.36%	-	-
Horiz. %	232.39%	167.79%	105.39%	53.48%	227.49%	165.36%	100.00%	-
Tax	-92,358	-63,670	-40,129	-18,286	-91,916	-65,044	-40,217	73.80%
YoY %	-45.06%	-58.66%	-119.45%	80.11%	-41.31%	-61.73%	-	-
Horiz. %	229.65%	158.32%	99.78%	45.47%	228.55%	161.73%	100.00%	-
NP	322,361	235,758	147,940	77,158	314,049	230,046	138,238	75.57%
YoY %	36.73%	59.36%	91.74%	-75.43%	36.52%	66.41%	-	-
Horiz. %	233.19%	170.55%	107.02%	55.82%	227.18%	166.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,361	235,758	147,940	77,158	314,049	230,046	138,238	75.57%
YoY %	36.73%	59.36%	91.74%	-75.43%	36.52%	66.41%	-	-
Horiz. %	233.19%	170.55%	107.02%	55.82%	227.18%	166.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.27%	21.26%	21.34%	19.16%	22.64%	22.04%	22.54%	-
YoY %	4.75%	-0.37%	11.38%	-15.37%	2.72%	-2.22%	-	-
Horiz. %	98.80%	94.32%	94.68%	85.00%	100.44%	97.78%	100.00%	-
Total Cost	1,280,340	967,687	631,664	315,544	1,199,614	894,592	595,808	66.29%
YoY %	32.31%	53.20%	100.18%	-73.70%	34.10%	50.15%	-	-
Horiz. %	214.89%	162.42%	106.02%	52.96%	201.34%	150.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,961,398	1,912,756	2,060,436	1,994,703	2,156,765	2,086,451	2,022,670	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	278,868	107,563	107,563	-	270,900	103,579	103,579	93.18%
YoY %	159.26%	0.00%	0.00%	-	161.54%	0.00%	-	-
Horiz. %	269.23%	103.85%	103.85%	-	261.54%	100.00%	100.00%	-
Div Payout %	86.51%	45.62%	72.71%	-	86.26%	45.03%	74.93%	-
YoY %	89.63%	-37.26%	0.00%	-	91.56%	-39.90%	-	-
Horiz. %	115.45%	60.88%	97.04%	-	115.12%	60.10%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,961,398	1,912,756	2,060,436	1,994,703	2,156,765	2,086,451	2,022,670	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	398,383	398,383	398,382	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	20.11%	19.59%	18.98%	19.65%	20.75%	20.46%	18.83%	-
YoY %	2.65%	3.21%	-3.41%	-5.30%	1.42%	8.66%	-	-
Horiz. %	106.80%	104.04%	100.80%	104.35%	110.20%	108.66%	100.00%	-
ROE	16.44%	12.33%	7.18%	3.87%	14.56%	11.03%	6.83%	-
YoY %	33.33%	71.73%	85.53%	-73.42%	32.00%	61.49%	-	-
Horiz. %	240.70%	180.53%	105.12%	56.66%	213.18%	161.49%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	402.30	302.08	195.69	98.57	379.95	282.30	184.26	68.05%
YoY %	33.18%	54.37%	98.53%	-74.06%	34.59%	53.21%	-	-
Horiz. %	218.33%	163.94%	106.20%	53.50%	206.20%	153.21%	100.00%	-
EPS	80.92	59.18	37.14	19.37	78.83	57.74	34.70	75.58%
YoY %	36.74%	59.34%	91.74%	-75.43%	36.53%	66.40%	-	-
Horiz. %	233.20%	170.55%	107.03%	55.82%	227.18%	166.40%	100.00%	-
DPS	70.00	27.00	27.00	0.00	68.00	26.00	26.00	93.18%
YoY %	159.26%	0.00%	0.00%	0.00%	161.54%	0.00%	-	-
Horiz. %	269.23%	103.85%	103.85%	0.00%	261.54%	100.00%	100.00%	-
NAPS	4.9234	4.8013	5.172	5.007	5.4138	5.2373	5.0772	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	402.30	302.08	195.69	98.57	379.95	282.30	184.26	68.05%
YoY %	33.18%	54.37%	98.53%	-74.06%	34.59%	53.21%	-	-
Horiz. %	218.33%	163.94%	106.20%	53.50%	206.20%	153.21%	100.00%	-
EPS	80.92	59.18	37.14	19.37	78.83	57.74	34.70	75.58%
YoY %	36.74%	59.34%	91.74%	-75.43%	36.53%	66.40%	-	-
Horiz. %	233.20%	170.55%	107.03%	55.82%	227.18%	166.40%	100.00%	-
DPS	70.00	27.00	27.00	0.00	68.00	26.00	26.00	93.18%
YoY %	159.26%	0.00%	0.00%	0.00%	161.54%	0.00%	-	-
Horiz. %	269.23%	103.85%	103.85%	0.00%	261.54%	100.00%	100.00%	-
NAPS	4.9234	4.8013	5.172	5.007	5.4138	5.2373	5.0772	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	15.10	15.64	15.76	15.92	15.74	17.00	17.08	-
P/RPS	3.75	5.18	8.05	16.15	4.14	6.02	9.27	-45.21%
YoY %	-27.61%	-35.65%	-50.15%	290.10%	-31.23%	-35.06%	-	-
Horiz. %	40.45%	55.88%	86.84%	174.22%	44.66%	64.94%	100.00%	-
P/EPS	18.66	26.43	42.44	82.20	19.97	29.44	49.22	-47.52%
YoY %	-29.40%	-37.72%	-48.37%	311.62%	-32.17%	-40.19%	-	-
Horiz. %	37.91%	53.70%	86.23%	167.01%	40.57%	59.81%	100.00%	-
EY	5.36	3.78	2.36	1.22	5.01	3.40	2.03	90.69%
YoY %	41.80%	60.17%	93.44%	-75.65%	47.35%	67.49%	-	-
Horiz. %	264.04%	186.21%	116.26%	60.10%	246.80%	167.49%	100.00%	-
DY	4.64	1.73	1.71	0.00	4.32	1.53	1.52	110.00%
YoY %	168.21%	1.17%	0.00%	0.00%	182.35%	0.66%	-	-
Horiz. %	305.26%	113.82%	112.50%	0.00%	284.21%	100.66%	100.00%	-
P/NAPS	3.07	3.26	3.05	3.18	2.91	3.25	3.36	-5.82%
YoY %	-5.83%	6.89%	-4.09%	9.28%	-10.46%	-3.27%	-	-
Horiz. %	91.37%	97.02%	90.77%	94.64%	86.61%	96.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	03/02/20	15/10/19	15/07/19	15/04/19	29/01/19	10/10/18	09/07/18	-
Price	14.80	15.48	16.06	15.68	16.42	16.80	17.00	-
P/RPS	3.68	5.12	8.21	15.91	4.32	5.95	9.23	-45.73%
YoY %	-28.12%	-37.64%	-48.40%	268.29%	-27.39%	-35.54%	-	-
Horiz. %	39.87%	55.47%	88.95%	172.37%	46.80%	64.46%	100.00%	-
P/EPS	18.29	26.16	43.25	80.96	20.83	29.09	48.99	-48.05%
YoY %	-30.08%	-39.51%	-46.58%	288.67%	-28.39%	-40.62%	-	-
Horiz. %	37.33%	53.40%	88.28%	165.26%	42.52%	59.38%	100.00%	-
EY	5.47	3.82	2.31	1.24	4.80	3.44	2.04	92.65%
YoY %	43.19%	65.37%	86.29%	-74.17%	39.53%	68.63%	-	-
Horiz. %	268.14%	187.25%	113.24%	60.78%	235.29%	168.63%	100.00%	-
DY	4.73	1.74	1.68	0.00	4.14	1.55	1.53	111.78%
YoY %	171.84%	3.57%	0.00%	0.00%	167.10%	1.31%	-	-
Horiz. %	309.15%	113.73%	109.80%	0.00%	270.59%	101.31%	100.00%	-
P/NAPS	3.01	3.22	3.11	3.13	3.03	3.21	3.35	-6.86%
YoY %	-6.52%	3.54%	-0.64%	3.30%	-5.61%	-4.18%	-	-
Horiz. %	89.85%	96.12%	92.84%	93.43%	90.45%	95.82%	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