[LPI] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
24-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 70.67%
YoY- 21.81%
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,438,996 1,424,063 1,224,425 1,288,693 1,199,208 1,203,445 1,124,638 4.18%
PBT 378,297 291,741 252,530 339,384 310,298 299,428 295,090 4.22%
Tax -75,066 -56,595 -59,489 -67,772 -68,802 -63,670 -65,044 2.41%
NP 303,231 235,146 193,041 271,612 241,496 235,758 230,046 4.70%
-
NP to SH 303,231 235,146 193,041 271,612 241,496 235,758 230,046 4.70%
-
Tax Rate 19.84% 19.40% 23.56% 19.97% 22.17% 21.26% 22.04% -
Total Cost 1,135,765 1,188,917 1,031,384 1,017,081 957,712 967,687 894,592 4.05%
-
Net Worth 2,348,268 2,148,957 2,073,225 2,040,796 1,756,988 1,912,756 2,086,451 1.98%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 119,514 103,579 99,595 115,531 111,547 107,563 103,579 2.41%
Div Payout % 39.41% 44.05% 51.59% 42.54% 46.19% 45.62% 45.03% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,348,268 2,148,957 2,073,225 2,040,796 1,756,988 1,912,756 2,086,451 1.98%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 21.07% 16.51% 15.77% 21.08% 20.14% 19.59% 20.46% -
ROE 12.91% 10.94% 9.31% 13.31% 13.74% 12.33% 11.03% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 361.21 357.46 307.35 323.48 301.02 302.08 282.30 4.18%
EPS 76.12 59.03 48.46 68.18 60.62 59.18 57.74 4.70%
DPS 30.00 26.00 25.00 29.00 28.00 27.00 26.00 2.41%
NAPS 5.8945 5.3942 5.2041 5.1227 4.4103 4.8013 5.2373 1.98%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 361.21 357.46 307.35 323.48 301.02 302.08 282.30 4.18%
EPS 76.12 59.03 48.46 68.18 60.62 59.18 57.74 4.70%
DPS 30.00 26.00 25.00 29.00 28.00 27.00 26.00 2.41%
NAPS 5.8945 5.3942 5.2041 5.1227 4.4103 4.8013 5.2373 1.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 12.94 11.46 12.40 14.08 12.92 15.64 17.00 -
P/RPS 3.58 3.21 4.03 4.35 4.29 5.18 6.02 -8.29%
P/EPS 17.00 19.42 25.59 20.65 21.31 26.43 29.44 -8.73%
EY 5.88 5.15 3.91 4.84 4.69 3.78 3.40 9.55%
DY 2.32 2.27 2.02 2.06 2.17 1.73 1.53 7.17%
P/NAPS 2.20 2.12 2.38 2.75 2.93 3.26 3.25 -6.29%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/10/24 24/10/23 17/10/22 14/10/21 15/10/20 15/10/19 10/10/18 -
Price 13.30 12.00 12.34 14.06 12.82 15.48 16.80 -
P/RPS 3.68 3.36 4.01 4.35 4.26 5.12 5.95 -7.68%
P/EPS 17.47 20.33 25.47 20.62 21.15 26.16 29.09 -8.14%
EY 5.72 4.92 3.93 4.85 4.73 3.82 3.44 8.83%
DY 2.26 2.17 2.03 2.06 2.18 1.74 1.55 6.48%
P/NAPS 2.26 2.22 2.37 2.74 2.91 3.22 3.21 -5.67%

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

Post a Comment