[LPI] QoQ TTM 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
TTM Result
Revenue	1,717,734	1,711,077	1,678,918	1,658,470	1,621,592	1,598,464	1,626,550	3.69%
YoY %	0.39%	1.92%	1.23%	2.27%	1.45%	-1.73%	-	-
Horiz. %	105.61%	105.20%	103.22%	101.96%	99.70%	98.27%	100.00%	-
PBT	437,316	462,651	443,398	433,797	433,565	425,589	424,863	1.93%
YoY %	-5.48%	4.34%	2.21%	0.05%	1.87%	0.17%	-	-
Horiz. %	102.93%	108.89%	104.36%	102.10%	102.05%	100.17%	100.00%	-
Tax	-92,637	-95,807	-95,759	-92,676	-96,837	-97,490	-95,124	-1.74%
YoY %	3.31%	-0.05%	-3.33%	4.30%	0.67%	-2.49%	-	-
Horiz. %	97.39%	100.72%	100.67%	97.43%	101.80%	102.49%	100.00%	-
NP	344,679	366,844	347,639	341,121	336,728	328,099	329,739	2.98%
YoY %	-6.04%	5.52%	1.91%	1.30%	2.63%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.43%	103.45%	102.12%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,679	366,844	347,639	341,121	336,728	328,099	329,739	2.98%
YoY %	-6.04%	5.52%	1.91%	1.30%	2.63%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.43%	103.45%	102.12%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	20.71%	21.60%	21.36%	22.34%	22.91%	22.39%	-
YoY %	2.27%	-4.12%	1.12%	-4.39%	-2.49%	2.32%	-	-
Horiz. %	94.60%	92.50%	96.47%	95.40%	99.78%	102.32%	100.00%	-
Total Cost	1,373,055	1,344,233	1,331,279	1,317,349	1,284,864	1,270,365	1,296,811	3.87%
YoY %	2.14%	0.97%	1.06%	2.53%	1.14%	-2.04%	-	-
Horiz. %	105.88%	103.66%	102.66%	101.58%	99.08%	97.96%	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	290,819	290,819	286,835	286,835	282,851	282,851	2.78%
YoY %	1.37%	0.00%	1.39%	0.00%	1.41%	0.00%	-	-
Horiz. %	104.23%	102.82%	102.82%	101.41%	101.41%	100.00%	100.00%	-
Div Payout %	85.53%	79.28%	83.66%	84.09%	85.18%	86.21%	85.78%	-
YoY %	7.88%	-5.24%	-0.51%	-1.28%	-1.19%	0.50%	-	-
Horiz. %	99.71%	92.42%	97.53%	98.03%	99.30%	100.50%	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%	21.44%	20.71%	20.57%	20.77%	20.53%	20.27%	-
YoY %	-6.39%	3.52%	0.68%	-0.96%	1.17%	1.28%	-	-
Horiz. %	99.01%	105.77%	102.17%	101.48%	102.47%	101.28%	100.00%	-
ROE	16.16%	17.98%	16.88%	17.12%	16.29%	18.67%	18.13%	-
YoY %	-10.12%	6.52%	-1.40%	5.10%	-12.75%	2.98%	-	-
Horiz. %	89.13%	99.17%	93.11%	94.43%	89.85%	102.98%	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	429.51	421.43	416.30	407.04	401.24	408.29	3.69%
YoY %	0.39%	1.92%	1.23%	2.27%	1.45%	-1.73%	-	-
Horiz. %	105.61%	105.20%	103.22%	101.96%	99.69%	98.27%	100.00%	-
EPS	86.52	92.08	87.26	85.63	84.52	82.36	82.77	2.98%
YoY %	-6.04%	5.52%	1.90%	1.31%	2.62%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.42%	103.46%	102.11%	99.50%	100.00%	-
DPS	74.00	73.00	73.00	72.00	72.00	71.00	71.00	2.78%
YoY %	1.37%	0.00%	1.39%	0.00%	1.41%	0.00%	-	-
Horiz. %	104.23%	102.82%	102.82%	101.41%	101.41%	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	429.51	421.43	416.30	407.04	401.24	408.29	3.69%
YoY %	0.39%	1.92%	1.23%	2.27%	1.45%	-1.73%	-	-
Horiz. %	105.61%	105.20%	103.22%	101.96%	99.69%	98.27%	100.00%	-
EPS	86.52	92.08	87.26	85.63	84.52	82.36	82.77	2.98%
YoY %	-6.04%	5.52%	1.90%	1.31%	2.62%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.42%	103.46%	102.11%	99.50%	100.00%	-
DPS	74.00	73.00	73.00	72.00	72.00	71.00	71.00	2.78%
YoY %	1.37%	0.00%	1.39%	0.00%	1.41%	0.00%	-	-
Horiz. %	104.23%	102.82%	102.82%	101.41%	101.41%	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	3.28	3.27	3.28	3.37	3.22	3.28	-0.40%
YoY %	-0.61%	0.31%	-0.30%	-2.67%	4.66%	-1.83%	-	-
Horiz. %	99.39%	100.00%	99.70%	100.00%	102.74%	98.17%	100.00%	-
P/EPS	16.25	15.29	15.79	15.93	16.23	15.69	16.19	0.24%
YoY %	6.28%	-3.17%	-0.88%	-1.85%	3.44%	-3.09%	-	-
Horiz. %	100.37%	94.44%	97.53%	98.39%	100.25%	96.91%	100.00%	-
EY	6.15	6.54	6.33	6.28	6.16	6.37	6.18	-0.32%
YoY %	-5.96%	3.32%	0.80%	1.95%	-3.30%	3.07%	-	-
Horiz. %	99.51%	105.83%	102.43%	101.62%	99.68%	103.07%	100.00%	-
DY	5.26	5.18	5.30	5.28	5.25	5.50	5.30	-0.50%
YoY %	1.54%	-2.26%	0.38%	0.57%	-4.55%	3.77%	-	-
Horiz. %	99.25%	97.74%	100.00%	99.62%	99.06%	103.77%	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	3.27	3.28	3.34	3.31	3.20	3.23	3.46%
YoY %	3.98%	-0.30%	-1.80%	0.91%	3.44%	-0.93%	-	-
Horiz. %	105.26%	101.24%	101.55%	103.41%	102.48%	99.07%	100.00%	-
P/EPS	16.92	15.27	15.84	16.23	15.92	15.57	15.95	4.00%
YoY %	10.81%	-3.60%	-2.40%	1.95%	2.25%	-2.38%	-	-
Horiz. %	106.08%	95.74%	99.31%	101.76%	99.81%	97.62%	100.00%	-
EY	5.91	6.55	6.31	6.16	6.28	6.42	6.27	-3.85%
YoY %	-9.77%	3.80%	2.44%	-1.91%	-2.18%	2.39%	-	-
Horiz. %	94.26%	104.47%	100.64%	98.25%	100.16%	102.39%	100.00%	-
DY	5.05	5.19	5.28	5.18	5.35	5.54	5.38	-4.12%
YoY %	-2.70%	-1.70%	1.93%	-3.18%	-3.43%	2.97%	-	-
Horiz. %	93.87%	96.47%	98.14%	96.28%	99.44%	102.97%	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