[LPI] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	925,663	794,784	860,779	803,453	779,604	734,046	700,350	4.75%
YoY %	16.47%	-7.67%	7.13%	3.06%	6.21%	4.81%	-	-
Horiz. %	132.17%	113.48%	122.91%	114.72%	111.32%	104.81%	100.00%	-
PBT	172,172	149,236	208,046	198,213	188,069	178,455	178,010	-0.55%
YoY %	15.37%	-28.27%	4.96%	5.39%	5.39%	0.25%	-	-
Horiz. %	96.72%	83.84%	116.87%	111.35%	105.65%	100.25%	100.00%	-
Tax	-34,394	-30,940	-41,817	-42,895	-40,129	-40,217	-39,383	-2.23%
YoY %	-11.16%	26.01%	2.51%	-6.89%	0.22%	-2.12%	-	-
Horiz. %	87.33%	78.56%	106.18%	108.92%	101.89%	102.12%	100.00%	-
NP	137,778	118,296	166,229	155,318	147,940	138,238	138,627	-0.10%
YoY %	16.47%	-28.84%	7.02%	4.99%	7.02%	-0.28%	-	-
Horiz. %	99.39%	85.33%	119.91%	112.04%	106.72%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,778	118,296	166,229	155,318	147,940	138,238	138,627	-0.10%
YoY %	16.47%	-28.84%	7.02%	4.99%	7.02%	-0.28%	-	-
Horiz. %	99.39%	85.33%	119.91%	112.04%	106.72%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.98%	20.73%	20.10%	21.64%	21.34%	22.54%	22.12%	-
YoY %	-3.62%	3.13%	-7.12%	1.41%	-5.32%	1.90%	-	-
Horiz. %	90.33%	93.72%	90.87%	97.83%	96.47%	101.90%	100.00%	-
Total Cost	787,885	676,488	694,550	648,135	631,664	595,808	561,723	5.79%
YoY %	16.47%	-2.60%	7.16%	2.61%	6.02%	6.07%	-	-
Horiz. %	140.26%	120.43%	123.65%	115.38%	112.45%	106.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,108,282	2,123,819	2,059,241	1,818,897	2,060,436	2,022,670	1,817,922	2.49%
YoY %	-0.73%	3.14%	13.21%	-11.72%	1.87%	11.26%	-	-
Horiz. %	115.97%	116.83%	113.27%	100.05%	113.34%	111.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	103,579	99,595	115,531	111,547	107,563	103,579	89,636	2.43%
YoY %	4.00%	-13.79%	3.57%	3.70%	3.85%	15.56%	-	-
Horiz. %	115.56%	111.11%	128.89%	124.44%	120.00%	115.56%	100.00%	-
Div Payout %	75.18%	84.19%	69.50%	71.82%	72.71%	74.93%	64.66%	-
YoY %	-10.70%	21.14%	-3.23%	-1.22%	-2.96%	15.88%	-	-
Horiz. %	116.27%	130.20%	107.49%	111.07%	112.45%	115.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	2,108,282	2,123,819	2,059,241	1,818,897	2,060,436	2,022,670	1,817,922	2.49%
YoY %	-0.73%	3.14%	13.21%	-11.72%	1.87%	11.26%	-	-
Horiz. %	115.97%	116.83%	113.27%	100.05%	113.34%	111.26%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	398,383	398,382	331,986	3.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	14.88%	14.88%	19.31%	19.33%	18.98%	18.83%	19.79%	-
YoY %	0.00%	-22.94%	-0.10%	1.84%	0.80%	-4.85%	-	-
Horiz. %	75.19%	75.19%	97.57%	97.68%	95.91%	95.15%	100.00%	-
ROE	6.54%	5.57%	8.07%	8.54%	7.18%	6.83%	7.63%	-
YoY %	17.41%	-30.98%	-5.50%	18.94%	5.12%	-10.48%	-	-
Horiz. %	85.71%	73.00%	105.77%	111.93%	94.10%	89.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	232.36	199.50	216.07	201.68	195.69	184.26	210.96	1.62%
YoY %	16.47%	-7.67%	7.14%	3.06%	6.20%	-12.66%	-	-
Horiz. %	110.14%	94.57%	102.42%	95.60%	92.76%	87.34%	100.00%	-
EPS	34.58	29.69	41.73	38.99	37.14	34.70	41.76	-3.09%
YoY %	16.47%	-28.85%	7.03%	4.98%	7.03%	-16.91%	-	-
Horiz. %	82.81%	71.10%	99.93%	93.37%	88.94%	83.09%	100.00%	-
DPS	26.00	25.00	29.00	28.00	27.00	26.00	27.00	-0.62%
YoY %	4.00%	-13.79%	3.57%	3.70%	3.85%	-3.70%	-	-
Horiz. %	96.30%	92.59%	107.41%	103.70%	100.00%	96.30%	100.00%	-
NAPS	5.2921	5.3311	5.169	4.5657	5.172	5.0772	5.4759	-0.56%
YoY %	-0.73%	3.14%	13.21%	-11.72%	1.87%	-7.28%	-	-
Horiz. %	96.64%	97.36%	94.40%	83.38%	94.45%	92.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	232.36	199.50	216.07	201.68	195.69	184.26	175.80	4.75%
YoY %	16.47%	-7.67%	7.14%	3.06%	6.20%	4.81%	-	-
Horiz. %	132.17%	113.48%	122.91%	114.72%	111.31%	104.81%	100.00%	-
EPS	34.58	29.69	41.73	38.99	37.14	34.70	34.80	-0.10%
YoY %	16.47%	-28.85%	7.03%	4.98%	7.03%	-0.29%	-	-
Horiz. %	99.37%	85.32%	119.91%	112.04%	106.72%	99.71%	100.00%	-
DPS	26.00	25.00	29.00	28.00	27.00	26.00	22.50	2.43%
YoY %	4.00%	-13.79%	3.57%	3.70%	3.85%	15.56%	-	-
Horiz. %	115.56%	111.11%	128.89%	124.44%	120.00%	115.56%	100.00%	-
NAPS	5.2921	5.3311	5.169	4.5657	5.172	5.0772	4.5633	2.49%
YoY %	-0.73%	3.14%	13.21%	-11.72%	1.87%	11.26%	-	-
Horiz. %	115.97%	116.83%	113.27%	100.05%	113.34%	111.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	11.80	13.30	13.78	13.40	15.76	17.08	18.88	-
P/RPS	5.08	6.67	6.38	6.64	8.05	9.27	8.95	-9.00%
YoY %	-23.84%	4.55%	-3.92%	-17.52%	-13.16%	3.58%	-	-
Horiz. %	56.76%	74.53%	71.28%	74.19%	89.94%	103.58%	100.00%	-
P/EPS	34.12	44.79	33.03	34.37	42.44	49.22	45.21	-4.58%
YoY %	-23.82%	35.60%	-3.90%	-19.02%	-13.77%	8.87%	-	-
Horiz. %	75.47%	99.07%	73.06%	76.02%	93.87%	108.87%	100.00%	-
EY	2.93	2.23	3.03	2.91	2.36	2.03	2.21	4.81%
YoY %	31.39%	-26.40%	4.12%	23.31%	16.26%	-8.14%	-	-
Horiz. %	132.58%	100.90%	137.10%	131.67%	106.79%	91.86%	100.00%	-
DY	2.20	1.88	2.10	2.09	1.71	1.52	1.43	7.44%
YoY %	17.02%	-10.48%	0.48%	22.22%	12.50%	6.29%	-	-
Horiz. %	153.85%	131.47%	146.85%	146.15%	119.58%	106.29%	100.00%	-
P/NAPS	2.23	2.49	2.67	2.93	3.05	3.36	3.45	-7.01%
YoY %	-10.44%	-6.74%	-8.87%	-3.93%	-9.23%	-2.61%	-	-
Horiz. %	64.64%	72.17%	77.39%	84.93%	88.41%	97.39%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	02/08/22	05/08/21	17/08/20	15/07/19	09/07/18	10/07/17	-
Price	11.86	13.34	13.82	13.20	16.06	17.00	18.60	-
P/RPS	5.10	6.69	6.40	6.55	8.21	9.23	8.82	-8.72%
YoY %	-23.77%	4.53%	-2.29%	-20.22%	-11.05%	4.65%	-	-
Horiz. %	57.82%	75.85%	72.56%	74.26%	93.08%	104.65%	100.00%	-
P/EPS	34.29	44.92	33.12	33.86	43.25	48.99	44.54	-4.26%
YoY %	-23.66%	35.63%	-2.19%	-21.71%	-11.72%	9.99%	-	-
Horiz. %	76.99%	100.85%	74.36%	76.02%	97.10%	109.99%	100.00%	-
EY	2.92	2.23	3.02	2.95	2.31	2.04	2.24	4.51%
YoY %	30.94%	-26.16%	2.37%	27.71%	13.24%	-8.93%	-	-
Horiz. %	130.36%	99.55%	134.82%	131.70%	103.12%	91.07%	100.00%	-
DY	2.19	1.87	2.10	2.12	1.68	1.53	1.45	7.11%
YoY %	17.11%	-10.95%	-0.94%	26.19%	9.80%	5.52%	-	-
Horiz. %	151.03%	128.97%	144.83%	146.21%	115.86%	105.52%	100.00%	-
P/NAPS	2.24	2.50	2.67	2.89	3.11	3.35	3.40	-6.71%
YoY %	-10.40%	-6.37%	-7.61%	-7.07%	-7.16%	-1.47%	-	-
Horiz. %	65.88%	73.53%	78.53%	85.00%	91.47%	98.53%	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