[LPI] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	1,604,593	1,499,517	1,476,184	1,364,453	1,261,284	1,160,700	1,099,164	6.50%
YoY %	7.01%	1.58%	8.19%	8.18%	8.67%	5.60%	-	-
Horiz. %	145.98%	136.42%	134.30%	124.14%	114.75%	105.60%	100.00%	-
PBT	399,237	393,453	390,725	549,412	356,600	278,200	247,322	8.30%
YoY %	1.47%	0.70%	-28.88%	54.07%	28.18%	12.48%	-	-
Horiz. %	161.42%	159.09%	157.98%	222.14%	144.18%	112.48%	100.00%	-
Tax	-84,893	-86,725	-82,996	-75,048	-64,896	-56,924	-48,592	9.74%
YoY %	2.11%	-4.49%	-10.59%	-15.64%	-14.00%	-17.15%	-	-
Horiz. %	174.71%	178.48%	170.80%	154.45%	133.55%	117.15%	100.00%	-
NP	314,344	306,728	307,729	474,364	291,704	221,276	198,730	7.93%
YoY %	2.48%	-0.33%	-35.13%	62.62%	31.83%	11.35%	-	-
Horiz. %	158.18%	154.34%	154.85%	238.70%	146.78%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314,344	306,728	307,729	474,364	291,704	221,276	198,730	7.93%
YoY %	2.48%	-0.33%	-35.13%	62.62%	31.83%	11.35%	-	-
Horiz. %	158.18%	154.34%	154.85%	238.70%	146.78%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.26%	22.04%	21.24%	13.66%	18.20%	20.46%	19.65%	-
YoY %	-3.54%	3.77%	55.49%	-24.95%	-11.05%	4.12%	-	-
Horiz. %	108.19%	112.16%	108.09%	69.52%	92.62%	104.12%	100.00%	-
Total Cost	1,290,249	1,192,789	1,168,454	890,089	969,580	939,424	900,433	6.17%
YoY %	8.17%	2.08%	31.27%	-8.20%	3.21%	4.33%	-	-
Horiz. %	143.29%	132.47%	129.77%	98.85%	107.68%	104.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,912,756	2,086,451	1,825,823	1,755,575	1,616,439	1,610,419	1,457,806	4.62%
YoY %	-8.32%	14.27%	4.00%	8.61%	0.37%	10.47%	-	-
Horiz. %	131.21%	143.12%	125.24%	120.43%	110.88%	110.47%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	143,417	138,106	119,514	110,661	88,529	58,748	52,877	18.08%
YoY %	3.85%	15.56%	8.00%	25.00%	50.69%	11.10%	-	-
Horiz. %	271.23%	261.18%	226.02%	209.28%	167.42%	111.10%	100.00%	-
Div Payout %	45.62%	45.03%	38.84%	23.33%	30.35%	26.55%	26.61%	-
YoY %	1.31%	15.94%	66.48%	-23.13%	14.31%	-0.23%	-	-
Horiz. %	171.44%	169.22%	145.96%	87.67%	114.05%	99.77%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,912,756	2,086,451	1,825,823	1,755,575	1,616,439	1,610,419	1,457,806	4.62%
YoY %	-8.32%	14.27%	4.00%	8.61%	0.37%	10.47%	-	-
Horiz. %	131.21%	143.12%	125.24%	120.43%	110.88%	110.47%	100.00%	-
NOSH	398,383	398,383	331,986	331,986	331,986	220,306	220,322	10.37%
YoY %	0.00%	20.00%	0.00%	0.00%	50.69%	-0.01%	-	-
Horiz. %	180.82%	180.82%	150.68%	150.68%	150.68%	99.99%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	19.59%	20.46%	20.85%	34.77%	23.13%	19.06%	18.08%	-
YoY %	-4.25%	-1.87%	-40.03%	50.32%	21.35%	5.42%	-	-
Horiz. %	108.35%	113.16%	115.32%	192.31%	127.93%	105.42%	100.00%	-
ROE	16.43%	14.70%	16.85%	27.02%	18.05%	13.74%	13.63%	-
YoY %	11.77%	-12.76%	-37.64%	49.70%	31.37%	0.81%	-	-
Horiz. %	120.54%	107.85%	123.62%	198.24%	132.43%	100.81%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	402.78	376.40	444.65	411.00	379.92	526.86	498.89	-3.50%
YoY %	7.01%	-15.35%	8.19%	8.18%	-27.89%	5.61%	-	-
Horiz. %	80.74%	75.45%	89.13%	82.38%	76.15%	105.61%	100.00%	-
EPS	78.91	76.99	92.69	142.89	87.87	100.44	90.20	-2.20%
YoY %	2.49%	-16.94%	-35.13%	62.62%	-12.51%	11.35%	-	-
Horiz. %	87.48%	85.35%	102.76%	158.41%	97.42%	111.35%	100.00%	-
DPS	36.00	34.67	36.00	33.33	26.67	26.67	24.00	6.98%
YoY %	3.84%	-3.69%	8.01%	24.97%	0.00%	11.13%	-	-
Horiz. %	150.00%	144.46%	150.00%	138.88%	111.12%	111.12%	100.00%	-
NAPS	4.8013	5.2373	5.4997	5.2881	4.869	7.3099	6.6167	-5.20%
YoY %	-8.32%	-4.77%	4.00%	8.61%	-33.39%	10.48%	-	-
Horiz. %	72.56%	79.15%	83.12%	79.92%	73.59%	110.48%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	402.78	376.40	370.54	342.50	316.60	291.35	275.91	6.50%
YoY %	7.01%	1.58%	8.19%	8.18%	8.67%	5.60%	-	-
Horiz. %	145.98%	136.42%	134.30%	124.13%	114.75%	105.60%	100.00%	-
EPS	78.91	76.99	77.24	119.07	73.22	55.54	49.88	7.94%
YoY %	2.49%	-0.32%	-35.13%	62.62%	31.83%	11.35%	-	-
Horiz. %	158.20%	154.35%	154.85%	238.71%	146.79%	111.35%	100.00%	-
DPS	36.00	34.67	30.00	27.78	22.22	14.75	13.27	18.08%
YoY %	3.84%	15.57%	7.99%	25.02%	50.64%	11.15%	-	-
Horiz. %	271.29%	261.27%	226.07%	209.34%	167.45%	111.15%	100.00%	-
NAPS	4.8013	5.2373	4.5831	4.4068	4.0575	4.0424	3.6593	4.62%
YoY %	-8.32%	14.27%	4.00%	8.61%	0.37%	10.47%	-	-
Horiz. %	131.21%	143.12%	125.25%	120.43%	110.88%	110.47%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	15.64	17.00	17.54	16.58	13.78	17.58	15.30	-
P/RPS	3.88	4.52	3.94	4.03	3.63	3.34	3.07	3.97%
YoY %	-14.16%	14.72%	-2.23%	11.02%	8.68%	8.79%	-	-
Horiz. %	126.38%	147.23%	128.34%	131.27%	118.24%	108.79%	100.00%	-
P/EPS	19.82	22.08	18.92	11.60	15.68	17.50	16.96	2.63%
YoY %	-10.24%	16.70%	63.10%	-26.02%	-10.40%	3.18%	-	-
Horiz. %	116.86%	130.19%	111.56%	68.40%	92.45%	103.18%	100.00%	-
EY	5.05	4.53	5.28	8.62	6.38	5.71	5.90	-2.55%
YoY %	11.48%	-14.20%	-38.75%	35.11%	11.73%	-3.22%	-	-
Horiz. %	85.59%	76.78%	89.49%	146.10%	108.14%	96.78%	100.00%	-
DY	2.30	2.04	2.05	2.01	1.94	1.52	1.57	6.56%
YoY %	12.75%	-0.49%	1.99%	3.61%	27.63%	-3.18%	-	-
Horiz. %	146.50%	129.94%	130.57%	128.03%	123.57%	96.82%	100.00%	-
P/NAPS	3.26	3.25	3.19	3.14	2.83	2.40	2.31	5.90%
YoY %	0.31%	1.88%	1.59%	10.95%	17.92%	3.90%	-	-
Horiz. %	141.13%	140.69%	138.10%	135.93%	122.51%	103.90%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	15/10/19	10/10/18	09/10/17	06/10/16	08/10/15	08/10/14	08/10/13	-
Price	15.48	16.80	18.06	16.50	14.44	17.48	15.44	-
P/RPS	3.84	4.46	4.06	4.01	3.80	3.32	3.09	3.68%
YoY %	-13.90%	9.85%	1.25%	5.53%	14.46%	7.44%	-	-
Horiz. %	124.27%	144.34%	131.39%	129.77%	122.98%	107.44%	100.00%	-
P/EPS	19.62	21.82	19.48	11.55	16.43	17.40	17.12	2.29%
YoY %	-10.08%	12.01%	68.66%	-29.70%	-5.57%	1.64%	-	-
Horiz. %	114.60%	127.45%	113.79%	67.46%	95.97%	101.64%	100.00%	-
EY	5.10	4.58	5.13	8.66	6.08	5.75	5.84	-2.23%
YoY %	11.35%	-10.72%	-40.76%	42.43%	5.74%	-1.54%	-	-
Horiz. %	87.33%	78.42%	87.84%	148.29%	104.11%	98.46%	100.00%	-
DY	2.33	2.06	1.99	2.02	1.85	1.53	1.55	7.02%
YoY %	13.11%	3.52%	-1.49%	9.19%	20.92%	-1.29%	-	-
Horiz. %	150.32%	132.90%	128.39%	130.32%	119.35%	98.71%	100.00%	-
P/NAPS	3.22	3.21	3.28	3.12	2.97	2.39	2.33	5.53%
YoY %	0.31%	-2.13%	5.13%	5.05%	24.27%	2.58%	-	-
Horiz. %	138.20%	137.77%	140.77%	133.91%	127.47%	102.58%	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