[LPI] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,717,734	1,621,592	1,602,701	1,513,663	1,470,631	1,378,892	1,284,586	4.95%
YoY %	5.93%	1.18%	5.88%	2.93%	6.65%	7.34%	-	-
Horiz. %	133.72%	126.23%	124.76%	117.83%	114.48%	107.34%	100.00%	-
PBT	437,316	433,565	414,719	405,965	403,749	518,925	393,066	1.79%
YoY %	0.87%	4.54%	2.16%	0.55%	-22.20%	32.02%	-	-
Horiz. %	111.26%	110.30%	105.51%	103.28%	102.72%	132.02%	100.00%	-
Tax	-92,637	-96,837	-92,358	-91,916	-89,955	-81,702	-72,077	4.26%
YoY %	4.34%	-4.85%	-0.48%	-2.18%	-10.10%	-13.35%	-	-
Horiz. %	128.53%	134.35%	128.14%	127.52%	124.80%	113.35%	100.00%	-
NP	344,679	336,728	322,361	314,049	313,794	437,223	320,989	1.19%
YoY %	2.36%	4.46%	2.65%	0.08%	-28.23%	36.21%	-	-
Horiz. %	107.38%	104.90%	100.43%	97.84%	97.76%	136.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,679	336,728	322,361	314,049	313,794	437,223	320,989	1.19%
YoY %	2.36%	4.46%	2.65%	0.08%	-28.23%	36.21%	-	-
Horiz. %	107.38%	104.90%	100.43%	97.84%	97.76%	136.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	22.34%	22.27%	22.64%	22.28%	15.74%	18.34%	-
YoY %	-5.19%	0.31%	-1.63%	1.62%	41.55%	-14.18%	-	-
Horiz. %	115.49%	121.81%	121.43%	123.45%	121.48%	85.82%	100.00%	-
Total Cost	1,373,055	1,284,864	1,280,340	1,199,614	1,156,837	941,669	963,597	6.07%
YoY %	6.86%	0.35%	6.73%	3.70%	22.85%	-2.28%	-	-
Horiz. %	142.49%	133.34%	132.87%	124.49%	120.05%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,132,623	2,066,532	1,961,398	2,156,765	1,920,904	1,837,310	1,738,610	3.45%
YoY %	3.20%	5.36%	-9.06%	12.28%	4.55%	5.68%	-	-
Horiz. %	122.66%	118.86%	112.81%	124.05%	110.49%	105.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	294,803	286,835	278,868	270,900	239,029	265,588	232,390	4.04%
YoY %	2.78%	2.86%	2.94%	13.33%	-10.00%	14.29%	-	-
Horiz. %	126.86%	123.43%	120.00%	116.57%	102.86%	114.29%	100.00%	-
Div Payout %	85.53%	85.18%	86.51%	86.26%	76.17%	60.74%	72.40%	-
YoY %	0.41%	-1.54%	0.29%	13.25%	25.40%	-16.10%	-	-
Horiz. %	118.14%	117.65%	119.49%	119.14%	105.21%	83.90%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	2,132,623	2,066,532	1,961,398	2,156,765	1,920,904	1,837,310	1,738,610	3.45%
YoY %	3.20%	5.36%	-9.06%	12.28%	4.55%	5.68%	-	-
Horiz. %	122.66%	118.86%	112.81%	124.05%	110.49%	105.68%	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%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	20.07%	20.77%	20.11%	20.75%	21.34%	31.71%	24.99%	-
YoY %	-3.37%	3.28%	-3.08%	-2.76%	-32.70%	26.89%	-	-
Horiz. %	80.31%	83.11%	80.47%	83.03%	85.39%	126.89%	100.00%	-
ROE	16.16%	16.29%	16.44%	14.56%	16.34%	23.80%	18.46%	-
YoY %	-0.80%	-0.91%	12.91%	-10.89%	-31.34%	28.93%	-	-
Horiz. %	87.54%	88.24%	89.06%	78.87%	88.52%	128.93%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	431.18	407.04	402.30	379.95	442.98	415.35	386.94	1.81%
YoY %	5.93%	1.18%	5.88%	-14.23%	6.65%	7.34%	-	-
Horiz. %	111.43%	105.19%	103.97%	98.19%	114.48%	107.34%	100.00%	-
EPS	86.52	84.52	80.92	78.83	94.52	131.70	96.69	-1.83%
YoY %	2.37%	4.45%	2.65%	-16.60%	-28.23%	36.21%	-	-
Horiz. %	89.48%	87.41%	83.69%	81.53%	97.76%	136.21%	100.00%	-
DPS	74.00	72.00	70.00	68.00	72.00	80.00	70.00	0.92%
YoY %	2.78%	2.86%	2.94%	-5.56%	-10.00%	14.29%	-	-
Horiz. %	105.71%	102.86%	100.00%	97.14%	102.86%	114.29%	100.00%	-
NAPS	5.3532	5.1873	4.9234	5.4138	5.7861	5.5343	5.237	0.36%
YoY %	3.20%	5.36%	-9.06%	-6.43%	4.55%	5.68%	-	-
Horiz. %	102.22%	99.05%	94.01%	103.38%	110.49%	105.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	431.18	407.04	402.30	379.95	369.15	346.12	322.45	4.95%
YoY %	5.93%	1.18%	5.88%	2.93%	6.65%	7.34%	-	-
Horiz. %	133.72%	126.23%	124.76%	117.83%	114.48%	107.34%	100.00%	-
EPS	86.52	84.52	80.92	78.83	78.77	109.75	80.57	1.19%
YoY %	2.37%	4.45%	2.65%	0.08%	-28.23%	36.22%	-	-
Horiz. %	107.38%	104.90%	100.43%	97.84%	97.77%	136.22%	100.00%	-
DPS	74.00	72.00	70.00	68.00	60.00	66.67	58.33	4.04%
YoY %	2.78%	2.86%	2.94%	13.33%	-10.00%	14.30%	-	-
Horiz. %	126.86%	123.44%	120.01%	116.58%	102.86%	114.30%	100.00%	-
NAPS	5.3532	5.1873	4.9234	5.4138	4.8218	4.6119	4.3642	3.45%
YoY %	3.20%	5.36%	-9.06%	12.28%	4.55%	5.68%	-	-
Horiz. %	122.66%	118.86%	112.81%	124.05%	110.49%	105.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	14.06	13.72	15.10	15.74	18.16	16.38	16.08	-
P/RPS	3.26	3.37	3.75	4.14	4.10	3.94	4.16	-3.97%
YoY %	-3.26%	-10.13%	-9.42%	0.98%	4.06%	-5.29%	-	-
Horiz. %	78.37%	81.01%	90.14%	99.52%	98.56%	94.71%	100.00%	-
P/EPS	16.25	16.23	18.66	19.97	19.21	12.44	16.63	-0.38%
YoY %	0.12%	-13.02%	-6.56%	3.96%	54.42%	-25.20%	-	-
Horiz. %	97.71%	97.59%	112.21%	120.08%	115.51%	74.80%	100.00%	-
EY	6.15	6.16	5.36	5.01	5.20	8.04	6.01	0.38%
YoY %	-0.16%	14.93%	6.99%	-3.65%	-35.32%	33.78%	-	-
Horiz. %	102.33%	102.50%	89.18%	83.36%	86.52%	133.78%	100.00%	-
DY	5.26	5.25	4.64	4.32	3.96	4.88	4.35	3.21%
YoY %	0.19%	13.15%	7.41%	9.09%	-18.85%	12.18%	-	-
Horiz. %	120.92%	120.69%	106.67%	99.31%	91.03%	112.18%	100.00%	-
P/NAPS	2.63	2.64	3.07	2.91	3.14	2.96	3.07	-2.54%
YoY %	-0.38%	-14.01%	5.50%	-7.32%	6.08%	-3.58%	-	-
Horiz. %	85.67%	85.99%	100.00%	94.79%	102.28%	96.42%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	07/02/22	03/02/21	03/02/20	29/01/19	10/01/18	06/02/17	27/01/16	-
Price	14.64	13.46	14.80	16.42	19.42	17.34	15.70	-
P/RPS	3.40	3.31	3.68	4.32	4.38	4.17	4.06	-2.91%
YoY %	2.72%	-10.05%	-14.81%	-1.37%	5.04%	2.71%	-	-
Horiz. %	83.74%	81.53%	90.64%	106.40%	107.88%	102.71%	100.00%	-
P/EPS	16.92	15.92	18.29	20.83	20.55	13.17	16.24	0.68%
YoY %	6.28%	-12.96%	-12.19%	1.36%	56.04%	-18.90%	-	-
Horiz. %	104.19%	98.03%	112.62%	128.26%	126.54%	81.10%	100.00%	-
EY	5.91	6.28	5.47	4.80	4.87	7.60	6.16	-0.68%
YoY %	-5.89%	14.81%	13.96%	-1.44%	-35.92%	23.38%	-	-
Horiz. %	95.94%	101.95%	88.80%	77.92%	79.06%	123.38%	100.00%	-
DY	5.05	5.35	4.73	4.14	3.71	4.61	4.46	2.09%
YoY %	-5.61%	13.11%	14.25%	11.59%	-19.52%	3.36%	-	-
Horiz. %	113.23%	119.96%	106.05%	92.83%	83.18%	103.36%	100.00%	-
P/NAPS	2.73	2.59	3.01	3.03	3.36	3.13	3.00	-1.55%
YoY %	5.41%	-13.95%	-0.66%	-9.82%	7.35%	4.33%	-	-
Horiz. %	91.00%	86.33%	100.33%	101.00%	112.00%	104.33%	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