[LPI] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
11-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 112.59%
YoY- 94.5%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,559,208 1,468,092 1,400,700 1,319,622 1,192,912 1,138,578 1,081,730 6.28%
PBT 376,138 356,910 356,020 629,310 345,150 262,450 227,196 8.76%
Tax -80,258 -80,434 -78,766 -73,300 -59,278 -58,926 -49,814 8.26%
NP 295,880 276,476 277,254 556,010 285,872 203,524 177,382 8.89%
-
NP to SH 295,880 276,476 277,254 556,010 285,872 203,524 177,382 8.89%
-
Tax Rate 21.34% 22.54% 22.12% 11.65% 17.17% 22.45% 21.93% -
Total Cost 1,263,328 1,191,616 1,123,446 763,612 907,040 935,054 904,348 5.72%
-
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 6.75%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 215,126 207,159 179,272 165,993 132,794 88,124 79,326 18.08%
Div Payout % 72.71% 74.93% 64.66% 29.85% 46.45% 43.30% 44.72% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 6.75%
NOSH 398,383 398,382 331,986 331,986 331,986 220,311 220,350 10.36%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.98% 18.83% 19.79% 42.13% 23.96% 17.88% 16.40% -
ROE 14.36% 13.67% 15.25% 31.91% 17.16% 12.72% 12.75% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 391.38 368.51 421.92 397.49 359.33 516.80 490.91 -3.70%
EPS 74.28 69.40 83.52 167.48 86.10 92.38 80.50 -1.33%
DPS 54.00 52.00 54.00 50.00 40.00 40.00 36.00 6.98%
NAPS 5.172 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 -3.27%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 391.38 368.51 351.60 331.24 299.44 285.80 271.53 6.27%
EPS 74.28 69.40 69.59 139.57 71.76 51.09 44.53 8.89%
DPS 54.00 52.00 45.00 41.67 33.33 22.12 19.91 18.08%
NAPS 5.172 5.0772 4.5633 4.3737 4.1811 4.0178 3.4931 6.75%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 15.76 17.08 18.88 15.86 13.88 16.90 15.20 -
P/RPS 4.03 4.63 4.47 3.99 3.86 3.27 3.10 4.46%
P/EPS 21.22 24.61 22.61 9.47 16.12 18.29 18.88 1.96%
EY 4.71 4.06 4.42 10.56 6.20 5.47 5.30 -1.94%
DY 3.43 3.04 2.86 3.15 2.88 2.37 2.37 6.35%
P/NAPS 3.05 3.36 3.45 3.02 2.77 2.33 2.41 4.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 -
Price 16.06 17.00 18.60 16.14 14.18 17.58 15.64 -
P/RPS 4.10 4.61 4.41 4.06 3.95 3.40 3.19 4.26%
P/EPS 21.62 24.50 22.27 9.64 16.47 19.03 19.43 1.79%
EY 4.62 4.08 4.49 10.38 6.07 5.25 5.15 -1.79%
DY 3.36 3.06 2.90 3.10 2.82 2.28 2.30 6.51%
P/NAPS 3.11 3.35 3.40 3.08 2.83 2.42 2.48 3.84%

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

Post a Comment