[LPI] QoQ Cumulative 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
Cumulative Result
Revenue	1,621,592	1,199,208	803,453	403,908	1,602,701	1,203,445	779,604	62.58%
YoY %	35.22%	49.26%	98.92%	-74.80%	33.18%	54.37%	-	-
Horiz. %	208.00%	153.82%	103.06%	51.81%	205.58%	154.37%	100.00%	-
PBT	433,565	310,298	198,213	97,916	414,719	299,428	188,069	74.07%
YoY %	39.73%	56.55%	102.43%	-76.39%	38.50%	59.21%	-	-
Horiz. %	230.54%	164.99%	105.39%	52.06%	220.51%	159.21%	100.00%	-
Tax	-96,837	-68,802	-42,895	-19,999	-92,358	-63,670	-40,129	79.43%
YoY %	-40.75%	-60.40%	-114.49%	78.35%	-45.06%	-58.66%	-	-
Horiz. %	241.31%	171.45%	106.89%	49.84%	230.15%	158.66%	100.00%	-
NP	336,728	241,496	155,318	77,917	322,361	235,758	147,940	72.60%
YoY %	39.43%	55.48%	99.34%	-75.83%	36.73%	59.36%	-	-
Horiz. %	227.61%	163.24%	104.99%	52.67%	217.90%	159.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	336,728	241,496	155,318	77,917	322,361	235,758	147,940	72.60%
YoY %	39.43%	55.48%	99.34%	-75.83%	36.73%	59.36%	-	-
Horiz. %	227.61%	163.24%	104.99%	52.67%	217.90%	159.36%	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	957,712	648,135	325,991	1,280,340	967,687	631,664	60.19%
YoY %	34.16%	47.76%	98.82%	-74.54%	32.31%	53.20%	-	-
Horiz. %	203.41%	151.62%	102.61%	51.61%	202.69%	153.20%	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	111,547	111,547	-	278,868	107,563	107,563	91.72%
YoY %	157.14%	0.00%	0.00%	-	159.26%	0.00%	-	-
Horiz. %	266.67%	103.70%	103.70%	-	259.26%	100.00%	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%	13.74%	8.54%	4.54%	16.44%	12.33%	7.18%	-
YoY %	18.56%	60.89%	88.11%	-72.38%	33.33%	71.73%	-	-
Horiz. %	226.88%	191.36%	118.94%	63.23%	228.97%	171.73%	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	301.02	201.68	101.39	402.30	302.08	195.69	62.58%
YoY %	35.22%	49.26%	98.92%	-74.80%	33.18%	54.37%	-	-
Horiz. %	208.00%	153.82%	103.06%	51.81%	205.58%	154.37%	100.00%	-
EPS	84.52	60.62	38.99	19.56	80.92	59.18	37.14	72.58%
YoY %	39.43%	55.48%	99.34%	-75.83%	36.74%	59.34%	-	-
Horiz. %	227.57%	163.22%	104.98%	52.67%	217.88%	159.34%	100.00%	-
DPS	72.00	28.00	28.00	0.00	70.00	27.00	27.00	91.72%
YoY %	157.14%	0.00%	0.00%	0.00%	159.26%	0.00%	-	-
Horiz. %	266.67%	103.70%	103.70%	0.00%	259.26%	100.00%	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	301.02	201.68	101.39	402.30	302.08	195.69	62.58%
YoY %	35.22%	49.26%	98.92%	-74.80%	33.18%	54.37%	-	-
Horiz. %	208.00%	153.82%	103.06%	51.81%	205.58%	154.37%	100.00%	-
EPS	84.52	60.62	38.99	19.56	80.92	59.18	37.14	72.58%
YoY %	39.43%	55.48%	99.34%	-75.83%	36.74%	59.34%	-	-
Horiz. %	227.57%	163.22%	104.98%	52.67%	217.88%	159.34%	100.00%	-
DPS	72.00	28.00	28.00	0.00	70.00	27.00	27.00	91.72%
YoY %	157.14%	0.00%	0.00%	0.00%	159.26%	0.00%	-	-
Horiz. %	266.67%	103.70%	103.70%	0.00%	259.26%	100.00%	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	4.29	6.64	11.44	3.75	5.18	8.05	-43.89%
YoY %	-21.45%	-35.39%	-41.96%	205.07%	-27.61%	-35.65%	-	-
Horiz. %	41.86%	53.29%	82.48%	142.11%	46.58%	64.35%	100.00%	-
P/EPS	16.23	21.31	34.37	59.31	18.66	26.43	42.44	-47.16%
YoY %	-23.84%	-38.00%	-42.05%	217.85%	-29.40%	-37.72%	-	-
Horiz. %	38.24%	50.21%	80.98%	139.75%	43.97%	62.28%	100.00%	-
EY	6.16	4.69	2.91	1.69	5.36	3.78	2.36	89.02%
YoY %	31.34%	61.17%	72.19%	-68.47%	41.80%	60.17%	-	-
Horiz. %	261.02%	198.73%	123.31%	71.61%	227.12%	160.17%	100.00%	-
DY	5.25	2.17	2.09	0.00	4.64	1.73	1.71	110.52%
YoY %	141.94%	3.83%	0.00%	0.00%	168.21%	1.17%	-	-
Horiz. %	307.02%	126.90%	122.22%	0.00%	271.35%	101.17%	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	4.26	6.55	12.80	3.68	5.12	8.21	-45.27%
YoY %	-22.30%	-34.96%	-48.83%	247.83%	-28.12%	-37.64%	-	-
Horiz. %	40.32%	51.89%	79.78%	155.91%	44.82%	62.36%	100.00%	-
P/EPS	15.92	21.15	33.86	66.37	18.29	26.16	43.25	-48.48%
YoY %	-24.73%	-37.54%	-48.98%	262.88%	-30.08%	-39.51%	-	-
Horiz. %	36.81%	48.90%	78.29%	153.46%	42.29%	60.49%	100.00%	-
EY	6.28	4.73	2.95	1.51	5.47	3.82	2.31	94.19%
YoY %	32.77%	60.34%	95.36%	-72.39%	43.19%	65.37%	-	-
Horiz. %	271.86%	204.76%	127.71%	65.37%	236.80%	165.37%	100.00%	-
DY	5.35	2.18	2.12	0.00	4.73	1.74	1.68	115.69%
YoY %	145.41%	2.83%	0.00%	0.00%	171.84%	3.57%	-	-
Horiz. %	318.45%	129.76%	126.19%	0.00%	281.55%	103.57%	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