[LPI] QoQ Cumulative 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
Cumulative Result
Revenue	1,717,734	1,288,693	860,779	440,786	1,621,592	1,199,208	803,453	65.72%
YoY %	33.29%	49.71%	95.28%	-72.82%	35.22%	49.26%	-	-
Horiz. %	213.79%	160.39%	107.13%	54.86%	201.83%	149.26%	100.00%	-
PBT	437,316	339,384	208,046	98,148	433,565	310,298	198,213	69.23%
YoY %	28.86%	63.13%	111.97%	-77.36%	39.73%	56.55%	-	-
Horiz. %	220.63%	171.22%	104.96%	49.52%	218.74%	156.55%	100.00%	-
Tax	-92,637	-67,772	-41,817	-15,838	-96,837	-68,802	-42,895	66.84%
YoY %	-36.69%	-62.07%	-164.03%	83.64%	-40.75%	-60.40%	-	-
Horiz. %	215.96%	158.00%	97.49%	36.92%	225.75%	160.40%	100.00%	-
NP	344,679	271,612	166,229	82,310	336,728	241,496	155,318	69.88%
YoY %	26.90%	63.40%	101.95%	-75.56%	39.43%	55.48%	-	-
Horiz. %	221.92%	174.87%	107.02%	52.99%	216.80%	155.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,679	271,612	166,229	82,310	336,728	241,496	155,318	69.88%
YoY %	26.90%	63.40%	101.95%	-75.56%	39.43%	55.48%	-	-
Horiz. %	221.92%	174.87%	107.02%	52.99%	216.80%	155.48%	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	1,017,081	694,550	358,476	1,284,864	957,712	648,135	64.72%
YoY %	35.00%	46.44%	93.75%	-72.10%	34.16%	47.76%	-	-
Horiz. %	211.85%	156.92%	107.16%	55.31%	198.24%	147.76%	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	115,531	115,531	-	286,835	111,547	111,547	90.81%
YoY %	155.17%	0.00%	0.00%	-	157.14%	0.00%	-	-
Horiz. %	264.29%	103.57%	103.57%	-	257.14%	100.00%	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%	13.31%	8.07%	4.13%	16.29%	13.74%	8.54%	-
YoY %	21.41%	64.93%	95.40%	-74.65%	18.56%	60.89%	-	-
Horiz. %	189.23%	155.85%	94.50%	48.36%	190.75%	160.89%	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	323.48	216.07	110.64	407.04	301.02	201.68	65.72%
YoY %	33.29%	49.71%	95.29%	-72.82%	35.22%	49.26%	-	-
Horiz. %	213.79%	160.39%	107.14%	54.86%	201.82%	149.26%	100.00%	-
EPS	86.52	68.18	41.73	20.66	84.52	60.62	38.99	69.88%
YoY %	26.90%	63.38%	101.98%	-75.56%	39.43%	55.48%	-	-
Horiz. %	221.90%	174.87%	107.03%	52.99%	216.77%	155.48%	100.00%	-
DPS	74.00	29.00	29.00	0.00	72.00	28.00	28.00	90.81%
YoY %	155.17%	0.00%	0.00%	0.00%	157.14%	0.00%	-	-
Horiz. %	264.29%	103.57%	103.57%	0.00%	257.14%	100.00%	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	323.48	216.07	110.64	407.04	301.02	201.68	65.72%
YoY %	33.29%	49.71%	95.29%	-72.82%	35.22%	49.26%	-	-
Horiz. %	213.79%	160.39%	107.14%	54.86%	201.82%	149.26%	100.00%	-
EPS	86.52	68.18	41.73	20.66	84.52	60.62	38.99	69.88%
YoY %	26.90%	63.38%	101.98%	-75.56%	39.43%	55.48%	-	-
Horiz. %	221.90%	174.87%	107.03%	52.99%	216.77%	155.48%	100.00%	-
DPS	74.00	29.00	29.00	0.00	72.00	28.00	28.00	90.81%
YoY %	155.17%	0.00%	0.00%	0.00%	157.14%	0.00%	-	-
Horiz. %	264.29%	103.57%	103.57%	0.00%	257.14%	100.00%	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	4.35	6.38	12.33	3.37	4.29	6.64	-37.68%
YoY %	-25.06%	-31.82%	-48.26%	265.88%	-21.45%	-35.39%	-	-
Horiz. %	49.10%	65.51%	96.08%	185.69%	50.75%	64.61%	100.00%	-
P/EPS	16.25	20.65	33.03	66.02	16.23	21.31	34.37	-39.22%
YoY %	-21.31%	-37.48%	-49.97%	306.78%	-23.84%	-38.00%	-	-
Horiz. %	47.28%	60.08%	96.10%	192.09%	47.22%	62.00%	100.00%	-
EY	6.15	4.84	3.03	1.51	6.16	4.69	2.91	64.46%
YoY %	27.07%	59.74%	100.66%	-75.49%	31.34%	61.17%	-	-
Horiz. %	211.34%	166.32%	104.12%	51.89%	211.68%	161.17%	100.00%	-
DY	5.26	2.06	2.10	0.00	5.25	2.17	2.09	84.71%
YoY %	155.34%	-1.90%	0.00%	0.00%	141.94%	3.83%	-	-
Horiz. %	251.67%	98.56%	100.48%	0.00%	251.20%	103.83%	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	4.35	6.40	12.56	3.31	4.26	6.55	-35.33%
YoY %	-21.84%	-32.03%	-49.04%	279.46%	-22.30%	-34.96%	-	-
Horiz. %	51.91%	66.41%	97.71%	191.76%	50.53%	65.04%	100.00%	-
P/EPS	16.92	20.62	33.12	67.28	15.92	21.15	33.86	-36.94%
YoY %	-17.94%	-37.74%	-50.77%	322.61%	-24.73%	-37.54%	-	-
Horiz. %	49.97%	60.90%	97.81%	198.70%	47.02%	62.46%	100.00%	-
EY	5.91	4.85	3.02	1.49	6.28	4.73	2.95	58.71%
YoY %	21.86%	60.60%	102.68%	-76.27%	32.77%	60.34%	-	-
Horiz. %	200.34%	164.41%	102.37%	50.51%	212.88%	160.34%	100.00%	-
DY	5.05	2.06	2.10	0.00	5.35	2.18	2.12	78.08%
YoY %	145.15%	-1.90%	0.00%	0.00%	145.41%	2.83%	-	-
Horiz. %	238.21%	97.17%	99.06%	0.00%	252.36%	102.83%	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