[LPI] YoY Cumulative 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
Cumulative Result
Revenue	1,203,445	1,124,638	1,107,138	1,023,340	945,963	870,525	824,373	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	299,428	295,090	293,044	412,059	267,450	208,650	185,492	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	-63,670	-65,044	-62,247	-56,286	-48,672	-42,693	-36,444	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	235,758	230,046	230,797	355,773	218,778	165,957	149,048	7.93%
YoY %	2.48%	-0.33%	-35.13%	62.62%	31.83%	11.34%	-	-
Horiz. %	158.18%	154.34%	154.85%	238.70%	146.78%	111.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,758	230,046	230,797	355,773	218,778	165,957	149,048	7.93%
YoY %	2.48%	-0.33%	-35.13%	62.62%	31.83%	11.34%	-	-
Horiz. %	158.18%	154.34%	154.85%	238.70%	146.78%	111.34%	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	967,687	894,592	876,341	667,567	727,185	704,568	675,325	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	107,563	103,579	89,636	82,996	66,397	44,061	39,658	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	12.33%	11.03%	12.64%	20.27%	13.53%	10.31%	10.22%	-
YoY %	11.79%	-12.74%	-37.64%	49.82%	31.23%	0.88%	-	-
Horiz. %	120.65%	107.93%	123.68%	198.34%	132.39%	100.88%	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	302.08	282.30	333.49	308.25	284.94	395.14	374.17	-3.50%
YoY %	7.01%	-15.35%	8.19%	8.18%	-27.89%	5.60%	-	-
Horiz. %	80.73%	75.45%	89.13%	82.38%	76.15%	105.60%	100.00%	-
EPS	59.18	57.74	69.52	107.17	65.90	75.33	67.65	-2.20%
YoY %	2.49%	-16.94%	-35.13%	62.63%	-12.52%	11.35%	-	-
Horiz. %	87.48%	85.35%	102.76%	158.42%	97.41%	111.35%	100.00%	-
DPS	27.00	26.00	27.00	25.00	20.00	20.00	18.00	6.98%
YoY %	3.85%	-3.70%	8.00%	25.00%	0.00%	11.11%	-	-
Horiz. %	150.00%	144.44%	150.00%	138.89%	111.11%	111.11%	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	302.08	282.30	277.91	256.87	237.45	218.51	206.93	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	59.18	57.74	57.93	89.30	54.92	41.66	37.41	7.94%
YoY %	2.49%	-0.33%	-35.13%	62.60%	31.83%	11.36%	-	-
Horiz. %	158.19%	154.34%	154.85%	238.71%	146.81%	111.36%	100.00%	-
DPS	27.00	26.00	22.50	20.83	16.67	11.06	9.95	18.09%
YoY %	3.85%	15.56%	8.02%	24.96%	50.72%	11.16%	-	-
Horiz. %	271.36%	261.31%	226.13%	209.35%	167.54%	111.16%	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	5.18	6.02	5.26	5.38	4.84	4.45	4.09	4.01%
YoY %	-13.95%	14.45%	-2.23%	11.16%	8.76%	8.80%	-	-
Horiz. %	126.65%	147.19%	128.61%	131.54%	118.34%	108.80%	100.00%	-
P/EPS	26.43	29.44	25.23	15.47	20.91	23.34	22.62	2.62%
YoY %	-10.22%	16.69%	63.09%	-26.02%	-10.41%	3.18%	-	-
Horiz. %	116.84%	130.15%	111.54%	68.39%	92.44%	103.18%	100.00%	-
EY	3.78	3.40	3.96	6.46	4.78	4.28	4.42	-2.57%
YoY %	11.18%	-14.14%	-38.70%	35.15%	11.68%	-3.17%	-	-
Horiz. %	85.52%	76.92%	89.59%	146.15%	108.14%	96.83%	100.00%	-
DY	1.73	1.53	1.54	1.51	1.45	1.14	1.18	6.58%
YoY %	13.07%	-0.65%	1.99%	4.14%	27.19%	-3.39%	-	-
Horiz. %	146.61%	129.66%	130.51%	127.97%	122.88%	96.61%	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	5.12	5.95	5.42	5.35	5.07	4.42	4.13	3.64%
YoY %	-13.95%	9.78%	1.31%	5.52%	14.71%	7.02%	-	-
Horiz. %	123.97%	144.07%	131.23%	129.54%	122.76%	107.02%	100.00%	-
P/EPS	26.16	29.09	25.98	15.40	21.91	23.20	22.82	2.30%
YoY %	-10.07%	11.97%	68.70%	-29.71%	-5.56%	1.67%	-	-
Horiz. %	114.64%	127.48%	113.85%	67.48%	96.01%	101.67%	100.00%	-
EY	3.82	3.44	3.85	6.49	4.56	4.31	4.38	-2.25%
YoY %	11.05%	-10.65%	-40.68%	42.32%	5.80%	-1.60%	-	-
Horiz. %	87.21%	78.54%	87.90%	148.17%	104.11%	98.40%	100.00%	-
DY	1.74	1.55	1.50	1.52	1.39	1.14	1.17	6.83%
YoY %	12.26%	3.33%	-1.32%	9.35%	21.93%	-2.56%	-	-
Horiz. %	148.72%	132.48%	128.21%	129.91%	118.80%	97.44%	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