[LPI] YoY 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
Quarter Result
Revenue	462,363	397,045	419,993	399,545	386,902	353,048	352,710	4.61%
YoY %	16.45%	-5.46%	5.12%	3.27%	9.59%	0.10%	-	-
Horiz. %	131.09%	112.57%	119.08%	113.28%	109.69%	100.10%	100.00%	-
PBT	80,782	73,468	109,898	100,297	92,625	86,877	89,216	-1.64%
YoY %	9.96%	-33.15%	9.57%	8.28%	6.62%	-2.62%	-	-
Horiz. %	90.55%	82.35%	123.18%	112.42%	103.82%	97.38%	100.00%	-
Tax	-16,838	-16,700	-25,979	-22,896	-21,843	-21,139	-21,152	-3.72%
YoY %	-0.83%	35.72%	-13.47%	-4.82%	-3.33%	0.06%	-	-
Horiz. %	79.60%	78.95%	122.82%	108.25%	103.27%	99.94%	100.00%	-
NP	63,944	56,768	83,919	77,401	70,782	65,738	68,064	-1.03%
YoY %	12.64%	-32.35%	8.42%	9.35%	7.67%	-3.42%	-	-
Horiz. %	93.95%	83.40%	123.29%	113.72%	103.99%	96.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,944	56,768	83,919	77,401	70,782	65,738	68,064	-1.03%
YoY %	12.64%	-32.35%	8.42%	9.35%	7.67%	-3.42%	-	-
Horiz. %	93.95%	83.40%	123.29%	113.72%	103.99%	96.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.84%	22.73%	23.64%	22.83%	23.58%	24.33%	23.71%	-
YoY %	-8.32%	-3.85%	3.55%	-3.18%	-3.08%	2.61%	-	-
Horiz. %	87.90%	95.87%	99.70%	96.29%	99.45%	102.61%	100.00%	-
Total Cost	398,419	340,277	336,074	322,144	316,120	287,310	284,646	5.76%
YoY %	17.09%	1.25%	4.32%	1.91%	10.03%	0.94%	-	-
Horiz. %	139.97%	119.54%	118.07%	113.17%	111.06%	100.94%	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 %	161.98%	175.44%	137.67%	144.12%	151.96%	157.56%	131.69%	-
YoY %	-7.67%	27.44%	-4.48%	-5.16%	-3.55%	19.64%	-	-
Horiz. %	123.00%	133.22%	104.54%	109.44%	115.39%	119.64%	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	13.83%	14.30%	19.98%	19.37%	18.29%	18.62%	19.30%	-
YoY %	-3.29%	-28.43%	3.15%	5.90%	-1.77%	-3.52%	-	-
Horiz. %	71.66%	74.09%	103.52%	100.36%	94.77%	96.48%	100.00%	-
ROE	3.03%	2.67%	4.08%	4.26%	3.44%	3.25%	3.74%	-
YoY %	13.48%	-34.56%	-4.23%	23.84%	5.85%	-13.10%	-	-
Horiz. %	81.02%	71.39%	109.09%	113.90%	91.98%	86.90%	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	116.06	99.66	105.42	100.29	97.12	88.62	106.24	1.48%
YoY %	16.46%	-5.46%	5.12%	3.26%	9.59%	-16.59%	-	-
Horiz. %	109.24%	93.81%	99.23%	94.40%	91.42%	83.41%	100.00%	-
EPS	16.05	14.25	21.07	19.43	17.77	16.50	20.51	-4.00%
YoY %	12.63%	-32.37%	8.44%	9.34%	7.70%	-19.55%	-	-
Horiz. %	78.25%	69.48%	102.73%	94.73%	86.64%	80.45%	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	116.06	99.66	105.42	100.29	97.12	88.62	88.54	4.61%
YoY %	16.46%	-5.46%	5.12%	3.26%	9.59%	0.09%	-	-
Horiz. %	131.08%	112.56%	119.06%	113.27%	109.69%	100.09%	100.00%	-
EPS	16.05	14.25	21.07	19.43	17.77	16.50	17.09	-1.04%
YoY %	12.63%	-32.37%	8.44%	9.34%	7.70%	-3.45%	-	-
Horiz. %	93.91%	83.38%	123.29%	113.69%	103.98%	96.55%	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	10.17	13.34	13.07	13.36	16.23	19.27	17.77	-8.87%
YoY %	-23.76%	2.07%	-2.17%	-17.68%	-15.78%	8.44%	-	-
Horiz. %	57.23%	75.07%	73.55%	75.18%	91.33%	108.44%	100.00%	-
P/EPS	73.52	93.34	65.42	68.97	88.70	103.51	92.09	-3.68%
YoY %	-21.23%	42.68%	-5.15%	-22.24%	-14.31%	12.40%	-	-
Horiz. %	79.83%	101.36%	71.04%	74.89%	96.32%	112.40%	100.00%	-
EY	1.36	1.07	1.53	1.45	1.13	0.97	1.09	3.75%
YoY %	27.10%	-30.07%	5.52%	28.32%	16.49%	-11.01%	-	-
Horiz. %	124.77%	98.17%	140.37%	133.03%	103.67%	88.99%	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	10.22	13.38	13.11	13.16	16.54	19.18	17.51	-8.57%
YoY %	-23.62%	2.06%	-0.38%	-20.44%	-13.76%	9.54%	-	-
Horiz. %	58.37%	76.41%	74.87%	75.16%	94.46%	109.54%	100.00%	-
P/EPS	73.89	93.62	65.61	67.94	90.39	103.02	90.72	-3.36%
YoY %	-21.07%	42.69%	-3.43%	-24.84%	-12.26%	13.56%	-	-
Horiz. %	81.45%	103.20%	72.32%	74.89%	99.64%	113.56%	100.00%	-
EY	1.35	1.07	1.52	1.47	1.11	0.97	1.10	3.47%
YoY %	26.17%	-29.61%	3.40%	32.43%	14.43%	-11.82%	-	-
Horiz. %	122.73%	97.27%	138.18%	133.64%	100.91%	88.18%	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