[LPI] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,606,906	1,559,208	1,468,092	1,400,700	1,319,622	1,192,912	1,138,578	5.90%
YoY %	3.06%	6.21%	4.81%	6.14%	10.62%	4.77%	-	-
Horiz. %	141.13%	136.94%	128.94%	123.02%	115.90%	104.77%	100.00%	-
PBT	396,426	376,138	356,910	356,020	629,310	345,150	262,450	7.10%
YoY %	5.39%	5.39%	0.25%	-43.43%	82.33%	31.51%	-	-
Horiz. %	151.05%	143.32%	135.99%	135.65%	239.78%	131.51%	100.00%	-
Tax	-85,790	-80,258	-80,434	-78,766	-73,300	-59,278	-58,926	6.45%
YoY %	-6.89%	0.22%	-2.12%	-7.46%	-23.65%	-0.60%	-	-
Horiz. %	145.59%	136.20%	136.50%	133.67%	124.39%	100.60%	100.00%	-
NP	310,636	295,880	276,476	277,254	556,010	285,872	203,524	7.29%
YoY %	4.99%	7.02%	-0.28%	-50.14%	94.50%	40.46%	-	-
Horiz. %	152.63%	145.38%	135.84%	136.23%	273.19%	140.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	310,636	295,880	276,476	277,254	556,010	285,872	203,524	7.29%
YoY %	4.99%	7.02%	-0.28%	-50.14%	94.50%	40.46%	-	-
Horiz. %	152.63%	145.38%	135.84%	136.23%	273.19%	140.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.64%	21.34%	22.54%	22.12%	11.65%	17.17%	22.45%	-
YoY %	1.41%	-5.32%	1.90%	89.87%	-32.15%	-23.52%	-	-
Horiz. %	96.39%	95.06%	100.40%	98.53%	51.89%	76.48%	100.00%	-
Total Cost	1,296,270	1,263,328	1,191,616	1,123,446	763,612	907,040	935,054	5.58%
YoY %	2.61%	6.02%	6.07%	47.12%	-15.81%	-3.00%	-	-
Horiz. %	138.63%	135.11%	127.44%	120.15%	81.67%	97.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,818,897	2,060,436	2,022,670	1,817,922	1,742,395	1,665,673	1,600,609	2.15%
YoY %	-11.72%	1.87%	11.26%	4.33%	4.61%	4.06%	-	-
Horiz. %	113.64%	128.73%	126.37%	113.58%	108.86%	104.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	223,094	215,126	207,159	179,272	165,993	132,794	88,124	16.72%
YoY %	3.70%	3.85%	15.56%	8.00%	25.00%	50.69%	-	-
Horiz. %	253.16%	244.12%	235.08%	203.43%	188.36%	150.69%	100.00%	-
Div Payout %	71.82%	72.71%	74.93%	64.66%	29.85%	46.45%	43.30%	-
YoY %	-1.22%	-2.96%	15.88%	116.62%	-35.74%	7.27%	-	-
Horiz. %	165.87%	167.92%	173.05%	149.33%	68.94%	107.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,818,897	2,060,436	2,022,670	1,817,922	1,742,395	1,665,673	1,600,609	2.15%
YoY %	-11.72%	1.87%	11.26%	4.33%	4.61%	4.06%	-	-
Horiz. %	113.64%	128.73%	126.37%	113.58%	108.86%	104.06%	100.00%	-
NOSH	398,383	398,383	398,382	331,986	331,986	331,986	220,311	10.36%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	50.69%	-	-
Horiz. %	180.83%	180.83%	180.83%	150.69%	150.69%	150.69%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	19.33%	18.98%	18.83%	19.79%	42.13%	23.96%	17.88%	-
YoY %	1.84%	0.80%	-4.85%	-53.03%	75.83%	34.00%	-	-
Horiz. %	108.11%	106.15%	105.31%	110.68%	235.63%	134.00%	100.00%	-
ROE	17.08%	14.36%	13.67%	15.25%	31.91%	17.16%	12.72%	-
YoY %	18.94%	5.05%	-10.36%	-52.21%	85.96%	34.91%	-	-
Horiz. %	134.28%	112.89%	107.47%	119.89%	250.86%	134.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	403.36	391.38	368.51	421.92	397.49	359.33	516.80	-4.04%
YoY %	3.06%	6.21%	-12.66%	6.15%	10.62%	-30.47%	-	-
Horiz. %	78.05%	75.73%	71.31%	81.64%	76.91%	69.53%	100.00%	-
EPS	77.98	74.28	69.40	83.52	167.48	86.10	92.38	-2.78%
YoY %	4.98%	7.03%	-16.91%	-50.13%	94.52%	-6.80%	-	-
Horiz. %	84.41%	80.41%	75.12%	90.41%	181.29%	93.20%	100.00%	-
DPS	56.00	54.00	52.00	54.00	50.00	40.00	40.00	5.76%
YoY %	3.70%	3.85%	-3.70%	8.00%	25.00%	0.00%	-	-
Horiz. %	140.00%	135.00%	130.00%	135.00%	125.00%	100.00%	100.00%	-
NAPS	4.5657	5.172	5.0772	5.4759	5.2484	5.0173	7.2652	-7.44%
YoY %	-11.72%	1.87%	-7.28%	4.33%	4.61%	-30.94%	-	-
Horiz. %	62.84%	71.19%	69.88%	75.37%	72.24%	69.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	403.36	391.38	368.51	351.60	331.24	299.44	285.80	5.90%
YoY %	3.06%	6.21%	4.81%	6.15%	10.62%	4.77%	-	-
Horiz. %	141.13%	136.94%	128.94%	123.02%	115.90%	104.77%	100.00%	-
EPS	77.98	74.28	69.40	69.59	139.57	71.76	51.09	7.29%
YoY %	4.98%	7.03%	-0.27%	-50.14%	94.50%	40.46%	-	-
Horiz. %	152.63%	145.39%	135.84%	136.21%	273.18%	140.46%	100.00%	-
DPS	56.00	54.00	52.00	45.00	41.67	33.33	22.12	16.72%
YoY %	3.70%	3.85%	15.56%	7.99%	25.02%	50.68%	-	-
Horiz. %	253.16%	244.12%	235.08%	203.44%	188.38%	150.68%	100.00%	-
NAPS	4.5657	5.172	5.0772	4.5633	4.3737	4.1811	4.0178	2.15%
YoY %	-11.72%	1.87%	11.26%	4.34%	4.61%	4.06%	-	-
Horiz. %	113.64%	128.73%	126.37%	113.58%	108.86%	104.06%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	13.40	15.76	17.08	18.88	15.86	13.88	16.90	-
P/RPS	3.32	4.03	4.63	4.47	3.99	3.86	3.27	0.25%
YoY %	-17.62%	-12.96%	3.58%	12.03%	3.37%	18.04%	-	-
Horiz. %	101.53%	123.24%	141.59%	136.70%	122.02%	118.04%	100.00%	-
P/EPS	17.19	21.22	24.61	22.61	9.47	16.12	18.29	-1.02%
YoY %	-18.99%	-13.77%	8.85%	138.75%	-41.25%	-11.86%	-	-
Horiz. %	93.99%	116.02%	134.55%	123.62%	51.78%	88.14%	100.00%	-
EY	5.82	4.71	4.06	4.42	10.56	6.20	5.47	1.03%
YoY %	23.57%	16.01%	-8.14%	-58.14%	70.32%	13.35%	-	-
Horiz. %	106.40%	86.11%	74.22%	80.80%	193.05%	113.35%	100.00%	-
DY	4.18	3.43	3.04	2.86	3.15	2.88	2.37	9.90%
YoY %	21.87%	12.83%	6.29%	-9.21%	9.38%	21.52%	-	-
Horiz. %	176.37%	144.73%	128.27%	120.68%	132.91%	121.52%	100.00%	-
P/NAPS	2.93	3.05	3.36	3.45	3.02	2.77	2.33	3.88%
YoY %	-3.93%	-9.23%	-2.61%	14.24%	9.03%	18.88%	-	-
Horiz. %	125.75%	130.90%	144.21%	148.07%	129.61%	118.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	17/08/20	15/07/19	09/07/18	10/07/17	11/07/16	08/07/15	25/07/14	-
Price	13.20	16.06	17.00	18.60	16.14	14.18	17.58	-
P/RPS	3.27	4.10	4.61	4.41	4.06	3.95	3.40	-0.64%
YoY %	-20.24%	-11.06%	4.54%	8.62%	2.78%	16.18%	-	-
Horiz. %	96.18%	120.59%	135.59%	129.71%	119.41%	116.18%	100.00%	-
P/EPS	16.93	21.62	24.50	22.27	9.64	16.47	19.03	-1.92%
YoY %	-21.69%	-11.76%	10.01%	131.02%	-41.47%	-13.45%	-	-
Horiz. %	88.96%	113.61%	128.74%	117.03%	50.66%	86.55%	100.00%	-
EY	5.91	4.62	4.08	4.49	10.38	6.07	5.25	1.99%
YoY %	27.92%	13.24%	-9.13%	-56.74%	71.00%	15.62%	-	-
Horiz. %	112.57%	88.00%	77.71%	85.52%	197.71%	115.62%	100.00%	-
DY	4.24	3.36	3.06	2.90	3.10	2.82	2.28	10.88%
YoY %	26.19%	9.80%	5.52%	-6.45%	9.93%	23.68%	-	-
Horiz. %	185.96%	147.37%	134.21%	127.19%	135.96%	123.68%	100.00%	-
P/NAPS	2.89	3.11	3.35	3.40	3.08	2.83	2.42	2.99%
YoY %	-7.07%	-7.16%	-1.47%	10.39%	8.83%	16.94%	-	-
Horiz. %	119.42%	128.51%	138.43%	140.50%	127.27%	116.94%	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