[LPI] QoQ TTM Result on 31-Dec-2021 [#4]

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	1,653,466	1,651,739	1,674,687	1,717,734	1,711,077	1,678,918	1,658,470	-0.20%
YoY %	0.10%	-1.37%	-2.51%	0.39%	1.92%	1.23%	-	-
Horiz. %	99.70%	99.59%	100.98%	103.57%	103.17%	101.23%	100.00%	-
PBT	350,462	378,506	414,936	437,316	462,651	443,398	433,797	-13.24%
YoY %	-7.41%	-8.78%	-5.12%	-5.48%	4.34%	2.21%	-	-
Horiz. %	80.79%	87.25%	95.65%	100.81%	106.65%	102.21%	100.00%	-
Tax	-84,354	-81,760	-91,039	-92,637	-95,807	-95,759	-92,676	-6.07%
YoY %	-3.17%	10.19%	1.73%	3.31%	-0.05%	-3.33%	-	-
Horiz. %	91.02%	88.22%	98.23%	99.96%	103.38%	103.33%	100.00%	-
NP	266,108	296,746	323,897	344,679	366,844	347,639	341,121	-15.24%
YoY %	-10.32%	-8.38%	-6.03%	-6.04%	5.52%	1.91%	-	-
Horiz. %	78.01%	86.99%	94.95%	101.04%	107.54%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	266,108	296,746	323,897	344,679	366,844	347,639	341,121	-15.24%
YoY %	-10.32%	-8.38%	-6.03%	-6.04%	5.52%	1.91%	-	-
Horiz. %	78.01%	86.99%	94.95%	101.04%	107.54%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	21.60%	21.94%	21.18%	20.71%	21.60%	21.36%	-
YoY %	11.44%	-1.55%	3.59%	2.27%	-4.12%	1.12%	-	-
Horiz. %	112.69%	101.12%	102.72%	99.16%	96.96%	101.12%	100.00%	-
Total Cost	1,387,358	1,354,993	1,350,790	1,373,055	1,344,233	1,331,279	1,317,349	3.50%
YoY %	2.39%	0.31%	-1.62%	2.14%	0.97%	1.06%	-	-
Horiz. %	105.31%	102.86%	102.54%	104.23%	102.04%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,073,225	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	1,992,831	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	278,868	278,868	294,803	294,803	290,819	290,819	286,835	-1.85%
YoY %	0.00%	-5.41%	0.00%	1.37%	0.00%	1.39%	-	-
Horiz. %	97.22%	97.22%	102.78%	102.78%	101.39%	101.39%	100.00%	-
Div Payout %	104.80%	93.98%	91.02%	85.53%	79.28%	83.66%	84.09%	-
YoY %	11.51%	3.25%	6.42%	7.88%	-5.24%	-0.51%	-	-
Horiz. %	124.63%	111.76%	108.24%	101.71%	94.28%	99.49%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	2,073,225	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	1,992,831	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	16.09%	17.97%	19.34%	20.07%	21.44%	20.71%	20.57%	-
YoY %	-10.46%	-7.08%	-3.64%	-6.39%	3.52%	0.68%	-	-
Horiz. %	78.22%	87.36%	94.02%	97.57%	104.23%	100.68%	100.00%	-
ROE	12.84%	13.97%	15.22%	16.16%	17.98%	16.88%	17.12%	-
YoY %	-8.09%	-8.21%	-5.82%	-10.12%	6.52%	-1.40%	-	-
Horiz. %	75.00%	81.60%	88.90%	94.39%	105.02%	98.60%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	415.04	414.61	420.37	431.18	429.51	421.43	416.30	-0.20%
YoY %	0.10%	-1.37%	-2.51%	0.39%	1.92%	1.23%	-	-
Horiz. %	99.70%	99.59%	100.98%	103.57%	103.17%	101.23%	100.00%	-
EPS	66.80	74.49	81.30	86.52	92.08	87.26	85.63	-15.24%
YoY %	-10.32%	-8.38%	-6.03%	-6.04%	5.52%	1.90%	-	-
Horiz. %	78.01%	86.99%	94.94%	101.04%	107.53%	101.90%	100.00%	-
DPS	70.00	70.00	74.00	74.00	73.00	73.00	72.00	-1.85%
YoY %	0.00%	-5.41%	0.00%	1.37%	0.00%	1.39%	-	-
Horiz. %	97.22%	97.22%	102.78%	102.78%	101.39%	101.39%	100.00%	-
NAPS	5.2041	5.3311	5.3402	5.3532	5.1227	5.169	5.0023	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	415.04	414.61	420.37	431.18	429.51	421.43	416.30	-0.20%
YoY %	0.10%	-1.37%	-2.51%	0.39%	1.92%	1.23%	-	-
Horiz. %	99.70%	99.59%	100.98%	103.57%	103.17%	101.23%	100.00%	-
EPS	66.80	74.49	81.30	86.52	92.08	87.26	85.63	-15.24%
YoY %	-10.32%	-8.38%	-6.03%	-6.04%	5.52%	1.90%	-	-
Horiz. %	78.01%	86.99%	94.94%	101.04%	107.53%	101.90%	100.00%	-
DPS	70.00	70.00	74.00	74.00	73.00	73.00	72.00	-1.85%
YoY %	0.00%	-5.41%	0.00%	1.37%	0.00%	1.39%	-	-
Horiz. %	97.22%	97.22%	102.78%	102.78%	101.39%	101.39%	100.00%	-
NAPS	5.2041	5.3311	5.3402	5.3532	5.1227	5.169	5.0023	2.66%
YoY %	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-	-
Horiz. %	104.03%	106.57%	106.75%	107.01%	102.41%	103.33%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	12.40	13.30	13.98	14.06	14.08	13.78	13.64	-
P/RPS	2.99	3.21	3.33	3.26	3.28	3.27	3.28	-5.97%
YoY %	-6.85%	-3.60%	2.15%	-0.61%	0.31%	-0.30%	-	-
Horiz. %	91.16%	97.87%	101.52%	99.39%	100.00%	99.70%	100.00%	-
P/EPS	18.56	17.86	17.19	16.25	15.29	15.79	15.93	10.71%
YoY %	3.92%	3.90%	5.78%	6.28%	-3.17%	-0.88%	-	-
Horiz. %	116.51%	112.12%	107.91%	102.01%	95.98%	99.12%	100.00%	-
EY	5.39	5.60	5.82	6.15	6.54	6.33	6.28	-9.67%
YoY %	-3.75%	-3.78%	-5.37%	-5.96%	3.32%	0.80%	-	-
Horiz. %	85.83%	89.17%	92.68%	97.93%	104.14%	100.80%	100.00%	-
DY	5.65	5.26	5.29	5.26	5.18	5.30	5.28	4.61%
YoY %	7.41%	-0.57%	0.57%	1.54%	-2.26%	0.38%	-	-
Horiz. %	107.01%	99.62%	100.19%	99.62%	98.11%	100.38%	100.00%	-
P/NAPS	2.38	2.49	2.62	2.63	2.75	2.67	2.73	-8.73%
YoY %	-4.42%	-4.96%	-0.38%	-4.36%	3.00%	-2.20%	-	-
Horiz. %	87.18%	91.21%	95.97%	96.34%	100.73%	97.80%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	17/10/22	02/08/22	14/04/22	07/02/22	14/10/21	05/08/21	15/04/21	-
Price	12.34	13.34	13.94	14.64	14.06	13.82	13.90	-
P/RPS	2.97	3.22	3.32	3.40	3.27	3.28	3.34	-7.52%
YoY %	-7.76%	-3.01%	-2.35%	3.98%	-0.30%	-1.80%	-	-
Horiz. %	88.92%	96.41%	99.40%	101.80%	97.90%	98.20%	100.00%	-
P/EPS	18.47	17.91	17.15	16.92	15.27	15.84	16.23	8.99%
YoY %	3.13%	4.43%	1.36%	10.81%	-3.60%	-2.40%	-	-
Horiz. %	113.80%	110.35%	105.67%	104.25%	94.09%	97.60%	100.00%	-
EY	5.41	5.58	5.83	5.91	6.55	6.31	6.16	-8.28%
YoY %	-3.05%	-4.29%	-1.35%	-9.77%	3.80%	2.44%	-	-
Horiz. %	87.82%	90.58%	94.64%	95.94%	106.33%	102.44%	100.00%	-
DY	5.67	5.25	5.31	5.05	5.19	5.28	5.18	6.20%
YoY %	8.00%	-1.13%	5.15%	-2.70%	-1.70%	1.93%	-	-
Horiz. %	109.46%	101.35%	102.51%	97.49%	100.19%	101.93%	100.00%	-
P/NAPS	2.37	2.50	2.61	2.73	2.74	2.67	2.78	-10.08%
YoY %	-5.20%	-4.21%	-4.40%	-0.36%	2.62%	-3.96%	-	-
Horiz. %	85.25%	89.93%	93.88%	98.20%	98.56%	96.04%	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