[LPI] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	1,718,257	1,598,944	1,604,593	1,499,517	1,476,184	1,364,453	1,261,284	5.28%
YoY %	7.46%	-0.35%	7.01%	1.58%	8.19%	8.18%	-	-
Horiz. %	136.23%	126.77%	127.22%	118.89%	117.04%	108.18%	100.00%	-
PBT	452,512	413,730	399,237	393,453	390,725	549,412	356,600	4.04%
YoY %	9.37%	3.63%	1.47%	0.70%	-28.88%	54.07%	-	-
Horiz. %	126.90%	116.02%	111.96%	110.33%	109.57%	154.07%	100.00%	-
Tax	-90,362	-91,736	-84,893	-86,725	-82,996	-75,048	-64,896	5.66%
YoY %	1.50%	-8.06%	2.11%	-4.49%	-10.59%	-15.64%	-	-
Horiz. %	139.24%	141.36%	130.81%	133.64%	127.89%	115.64%	100.00%	-
NP	362,149	321,994	314,344	306,728	307,729	474,364	291,704	3.66%
YoY %	12.47%	2.43%	2.48%	-0.33%	-35.13%	62.62%	-	-
Horiz. %	124.15%	110.38%	107.76%	105.15%	105.49%	162.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	362,149	321,994	314,344	306,728	307,729	474,364	291,704	3.66%
YoY %	12.47%	2.43%	2.48%	-0.33%	-35.13%	62.62%	-	-
Horiz. %	124.15%	110.38%	107.76%	105.15%	105.49%	162.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.97%	22.17%	21.26%	22.04%	21.24%	13.66%	18.20%	-
YoY %	-9.92%	4.28%	-3.54%	3.77%	55.49%	-24.95%	-	-
Horiz. %	109.73%	121.81%	116.81%	121.10%	116.70%	75.05%	100.00%	-
Total Cost	1,356,108	1,276,949	1,290,249	1,192,789	1,168,454	890,089	969,580	5.74%
YoY %	6.20%	-1.03%	8.17%	2.08%	31.27%	-8.20%	-	-
Horiz. %	139.87%	131.70%	133.07%	123.02%	120.51%	91.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,040,796	1,756,988	1,912,756	2,086,451	1,825,823	1,755,575	1,616,439	3.95%
YoY %	16.15%	-8.14%	-8.32%	14.27%	4.00%	8.61%	-	-
Horiz. %	126.25%	108.69%	118.33%	129.08%	112.95%	108.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	154,041	148,729	143,417	138,106	119,514	110,661	88,529	9.66%
YoY %	3.57%	3.70%	3.85%	15.56%	8.00%	25.00%	-	-
Horiz. %	174.00%	168.00%	162.00%	156.00%	135.00%	125.00%	100.00%	-
Div Payout %	42.54%	46.19%	45.62%	45.03%	38.84%	23.33%	30.35%	-
YoY %	-7.90%	1.25%	1.31%	15.94%	66.48%	-23.13%	-	-
Horiz. %	140.16%	152.19%	150.31%	148.37%	127.97%	76.87%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	2,040,796	1,756,988	1,912,756	2,086,451	1,825,823	1,755,575	1,616,439	3.95%
YoY %	16.15%	-8.14%	-8.32%	14.27%	4.00%	8.61%	-	-
Horiz. %	126.25%	108.69%	118.33%	129.08%	112.95%	108.61%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	331,986	331,986	331,986	3.08%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	21.08%	20.14%	19.59%	20.46%	20.85%	34.77%	23.13%	-
YoY %	4.67%	2.81%	-4.25%	-1.87%	-40.03%	50.32%	-	-
Horiz. %	91.14%	87.07%	84.70%	88.46%	90.14%	150.32%	100.00%	-
ROE	17.75%	18.33%	16.43%	14.70%	16.85%	27.02%	18.05%	-
YoY %	-3.16%	11.56%	11.77%	-12.76%	-37.64%	49.70%	-	-
Horiz. %	98.34%	101.55%	91.02%	81.44%	93.35%	149.70%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	431.31	401.36	402.78	376.40	444.65	411.00	379.92	2.13%
YoY %	7.46%	-0.35%	7.01%	-15.35%	8.19%	8.18%	-	-
Horiz. %	113.53%	105.64%	106.02%	99.07%	117.04%	108.18%	100.00%	-
EPS	90.91	80.83	78.91	76.99	92.69	142.89	87.87	0.56%
YoY %	12.47%	2.43%	2.49%	-16.94%	-35.13%	62.62%	-	-
Horiz. %	103.46%	91.99%	89.80%	87.62%	105.49%	162.62%	100.00%	-
DPS	38.67	37.33	36.00	34.67	36.00	33.33	26.67	6.38%
YoY %	3.59%	3.69%	3.84%	-3.69%	8.01%	24.97%	-	-
Horiz. %	144.99%	139.97%	134.98%	130.00%	134.98%	124.97%	100.00%	-
NAPS	5.1227	4.4103	4.8013	5.2373	5.4997	5.2881	4.869	0.84%
YoY %	16.15%	-8.14%	-8.32%	-4.77%	4.00%	8.61%	-	-
Horiz. %	105.21%	90.58%	98.61%	107.56%	112.95%	108.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	431.31	401.36	402.78	376.40	370.54	342.50	316.60	5.28%
YoY %	7.46%	-0.35%	7.01%	1.58%	8.19%	8.18%	-	-
Horiz. %	136.23%	126.77%	127.22%	118.89%	117.04%	108.18%	100.00%	-
EPS	90.91	80.83	78.91	76.99	77.24	119.07	73.22	3.66%
YoY %	12.47%	2.43%	2.49%	-0.32%	-35.13%	62.62%	-	-
Horiz. %	124.16%	110.39%	107.77%	105.15%	105.49%	162.62%	100.00%	-
DPS	38.67	37.33	36.00	34.67	30.00	27.78	22.22	9.66%
YoY %	3.59%	3.69%	3.84%	15.57%	7.99%	25.02%	-	-
Horiz. %	174.03%	168.00%	162.02%	156.03%	135.01%	125.02%	100.00%	-
NAPS	5.1227	4.4103	4.8013	5.2373	4.5831	4.4068	4.0575	3.95%
YoY %	16.15%	-8.14%	-8.32%	14.27%	4.00%	8.61%	-	-
Horiz. %	126.25%	108.70%	118.33%	129.08%	112.95%	108.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	14.08	12.92	15.64	17.00	17.54	16.58	13.78	-
P/RPS	3.26	3.22	3.88	4.52	3.94	4.03	3.63	-1.77%
YoY %	1.24%	-17.01%	-14.16%	14.72%	-2.23%	11.02%	-	-
Horiz. %	89.81%	88.71%	106.89%	124.52%	108.54%	111.02%	100.00%	-
P/EPS	15.49	15.99	19.82	22.08	18.92	11.60	15.68	-0.20%
YoY %	-3.13%	-19.32%	-10.24%	16.70%	63.10%	-26.02%	-	-
Horiz. %	98.79%	101.98%	126.40%	140.82%	120.66%	73.98%	100.00%	-
EY	6.46	6.26	5.05	4.53	5.28	8.62	6.38	0.20%
YoY %	3.19%	23.96%	11.48%	-14.20%	-38.75%	35.11%	-	-
Horiz. %	101.25%	98.12%	79.15%	71.00%	82.76%	135.11%	100.00%	-
DY	2.75	2.89	2.30	2.04	2.05	2.01	1.94	5.98%
YoY %	-4.84%	25.65%	12.75%	-0.49%	1.99%	3.61%	-	-
Horiz. %	141.75%	148.97%	118.56%	105.15%	105.67%	103.61%	100.00%	-
P/NAPS	2.75	2.93	3.26	3.25	3.19	3.14	2.83	-0.47%
YoY %	-6.14%	-10.12%	0.31%	1.88%	1.59%	10.95%	-	-
Horiz. %	97.17%	103.53%	115.19%	114.84%	112.72%	110.95%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	14/10/21	15/10/20	15/10/19	10/10/18	09/10/17	06/10/16	08/10/15	-
Price	14.06	12.82	15.48	16.80	18.06	16.50	14.44	-
P/RPS	3.26	3.19	3.84	4.46	4.06	4.01	3.80	-2.51%
YoY %	2.19%	-16.93%	-13.90%	9.85%	1.25%	5.53%	-	-
Horiz. %	85.79%	83.95%	101.05%	117.37%	106.84%	105.53%	100.00%	-
P/EPS	15.47	15.86	19.62	21.82	19.48	11.55	16.43	-0.99%
YoY %	-2.46%	-19.16%	-10.08%	12.01%	68.66%	-29.70%	-	-
Horiz. %	94.16%	96.53%	119.42%	132.81%	118.56%	70.30%	100.00%	-
EY	6.47	6.30	5.10	4.58	5.13	8.66	6.08	1.04%
YoY %	2.70%	23.53%	11.35%	-10.72%	-40.76%	42.43%	-	-
Horiz. %	106.41%	103.62%	83.88%	75.33%	84.38%	142.43%	100.00%	-
DY	2.75	2.91	2.33	2.06	1.99	2.02	1.85	6.82%
YoY %	-5.50%	24.89%	13.11%	3.52%	-1.49%	9.19%	-	-
Horiz. %	148.65%	157.30%	125.95%	111.35%	107.57%	109.19%	100.00%	-
P/NAPS	2.74	2.91	3.22	3.21	3.28	3.12	2.97	-1.33%
YoY %	-5.84%	-9.63%	0.31%	-2.13%	5.13%	5.05%	-	-
Horiz. %	92.26%	97.98%	108.42%	108.08%	110.44%	105.05%	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