[LPI] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	1,598,464	1,592,470	1,488,131	1,462,690	1,361,963	1,245,131	1,165,174	5.40%
YoY %	0.38%	7.01%	1.74%	7.40%	9.38%	6.86%	-	-
Horiz. %	137.19%	136.67%	127.72%	125.53%	116.89%	106.86%	100.00%	-
PBT	425,589	410,303	405,795	399,910	537,675	400,749	279,959	7.22%
YoY %	3.73%	1.11%	1.47%	-25.62%	34.17%	43.15%	-	-
Horiz. %	152.02%	146.56%	144.95%	142.85%	192.05%	143.15%	100.00%	-
Tax	-97,490	-90,542	-92,752	-87,663	-79,691	-64,912	-61,610	7.94%
YoY %	-7.67%	2.38%	-5.81%	-10.00%	-22.77%	-5.36%	-	-
Horiz. %	158.24%	146.96%	150.55%	142.29%	129.35%	105.36%	100.00%	-
NP	328,099	319,761	313,043	312,247	457,984	335,837	218,349	7.01%
YoY %	2.61%	2.15%	0.25%	-31.82%	36.37%	53.81%	-	-
Horiz. %	150.26%	146.44%	143.37%	143.00%	209.75%	153.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	328,099	319,761	313,043	312,247	457,984	335,837	218,349	7.01%
YoY %	2.61%	2.15%	0.25%	-31.82%	36.37%	53.81%	-	-
Horiz. %	150.26%	146.44%	143.37%	143.00%	209.75%	153.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.91%	22.07%	22.86%	21.92%	14.82%	16.20%	22.01%	-
YoY %	3.81%	-3.46%	4.29%	47.91%	-8.52%	-26.40%	-	-
Horiz. %	104.09%	100.27%	103.86%	99.59%	67.33%	73.60%	100.00%	-
Total Cost	1,270,365	1,272,709	1,175,088	1,150,443	903,979	909,294	946,825	5.01%
YoY %	-0.18%	8.31%	2.14%	27.26%	-0.58%	-3.96%	-	-
Horiz. %	134.17%	134.42%	124.11%	121.51%	95.47%	96.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,756,988	1,912,756	2,086,451	1,825,823	1,755,575	1,616,439	1,610,360	1.46%
YoY %	-8.14%	-8.32%	14.27%	4.00%	8.61%	0.38%	-	-
Horiz. %	109.11%	118.78%	129.56%	113.38%	109.02%	100.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	282,851	274,884	252,973	272,228	248,989	187,865	158,582	10.11%
YoY %	2.90%	8.66%	-7.07%	9.33%	32.54%	18.47%	-	-
Horiz. %	178.36%	173.34%	159.52%	171.66%	157.01%	118.47%	100.00%	-
Div Payout %	86.21%	85.97%	80.81%	87.18%	54.37%	55.94%	72.63%	-
YoY %	0.28%	6.39%	-7.31%	60.35%	-2.81%	-22.98%	-	-
Horiz. %	118.70%	118.37%	111.26%	120.03%	74.86%	77.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,756,988	1,912,756	2,086,451	1,825,823	1,755,575	1,616,439	1,610,360	1.46%
YoY %	-8.14%	-8.32%	14.27%	4.00%	8.61%	0.38%	-	-
Horiz. %	109.11%	118.78%	129.56%	113.38%	109.02%	100.38%	100.00%	-
NOSH	398,383	398,383	398,383	331,986	331,986	331,986	220,298	10.36%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	50.70%	-	-
Horiz. %	180.84%	180.84%	180.84%	150.70%	150.70%	150.70%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	20.53%	20.08%	21.04%	21.35%	33.63%	26.97%	18.74%	-
YoY %	2.24%	-4.56%	-1.45%	-36.52%	24.69%	43.92%	-	-
Horiz. %	109.55%	107.15%	112.27%	113.93%	179.46%	143.92%	100.00%	-
ROE	18.67%	16.72%	15.00%	17.10%	26.09%	20.78%	13.56%	-
YoY %	11.66%	11.47%	-12.28%	-34.46%	25.55%	53.24%	-	-
Horiz. %	137.68%	123.30%	110.62%	126.11%	192.40%	153.24%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	401.24	399.73	373.54	440.59	410.25	375.06	528.91	-4.49%
YoY %	0.38%	7.01%	-15.22%	7.40%	9.38%	-29.09%	-	-
Horiz. %	75.86%	75.58%	70.62%	83.30%	77.57%	70.91%	100.00%	-
EPS	82.36	80.26	78.58	94.05	137.95	101.16	99.12	-3.03%
YoY %	2.62%	2.14%	-16.45%	-31.82%	36.37%	2.06%	-	-
Horiz. %	83.09%	80.97%	79.28%	94.88%	139.17%	102.06%	100.00%	-
DPS	71.00	69.00	63.50	82.00	75.00	56.59	72.00	-0.23%
YoY %	2.90%	8.66%	-22.56%	9.33%	32.53%	-21.40%	-	-
Horiz. %	98.61%	95.83%	88.19%	113.89%	104.17%	78.60%	100.00%	-
NAPS	4.4103	4.8013	5.2373	5.4997	5.2881	4.869	7.3099	-8.06%
YoY %	-8.14%	-8.32%	-4.77%	4.00%	8.61%	-33.39%	-	-
Horiz. %	60.33%	65.68%	71.65%	75.24%	72.34%	66.61%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	401.24	399.73	373.54	367.16	341.87	312.55	292.48	5.40%
YoY %	0.38%	7.01%	1.74%	7.40%	9.38%	6.86%	-	-
Horiz. %	137.19%	136.67%	127.71%	125.53%	116.89%	106.86%	100.00%	-
EPS	82.36	80.26	78.58	78.38	114.96	84.30	54.81	7.01%
YoY %	2.62%	2.14%	0.26%	-31.82%	36.37%	53.80%	-	-
Horiz. %	150.26%	146.43%	143.37%	143.00%	209.74%	153.80%	100.00%	-
DPS	71.00	69.00	63.50	68.33	62.50	47.16	39.81	10.11%
YoY %	2.90%	8.66%	-7.07%	9.33%	32.53%	18.46%	-	-
Horiz. %	178.35%	173.32%	159.51%	171.64%	157.00%	118.46%	100.00%	-
NAPS	4.4103	4.8013	5.2373	4.5831	4.4068	4.0575	4.0422	1.46%
YoY %	-8.14%	-8.32%	14.27%	4.00%	8.61%	0.38%	-	-
Horiz. %	109.11%	118.78%	129.57%	113.38%	109.02%	100.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	12.92	15.64	17.00	17.54	16.58	13.78	17.58	-
P/RPS	3.22	3.91	4.55	3.98	4.04	3.67	3.32	-0.50%
YoY %	-17.65%	-14.07%	14.32%	-1.49%	10.08%	10.54%	-	-
Horiz. %	96.99%	117.77%	137.05%	119.88%	121.69%	110.54%	100.00%	-
P/EPS	15.69	19.49	21.63	18.65	12.02	13.62	17.74	-2.02%
YoY %	-19.50%	-9.89%	15.98%	55.16%	-11.75%	-23.22%	-	-
Horiz. %	88.44%	109.86%	121.93%	105.13%	67.76%	76.78%	100.00%	-
EY	6.37	5.13	4.62	5.36	8.32	7.34	5.64	2.04%
YoY %	24.17%	11.04%	-13.81%	-35.58%	13.35%	30.14%	-	-
Horiz. %	112.94%	90.96%	81.91%	95.04%	147.52%	130.14%	100.00%	-
DY	5.50	4.41	3.74	4.68	4.52	4.11	4.10	5.01%
YoY %	24.72%	17.91%	-20.09%	3.54%	9.98%	0.24%	-	-
Horiz. %	134.15%	107.56%	91.22%	114.15%	110.24%	100.24%	100.00%	-
P/NAPS	2.93	3.26	3.25	3.19	3.14	2.83	2.40	3.37%
YoY %	-10.12%	0.31%	1.88%	1.59%	10.95%	17.92%	-	-
Horiz. %	122.08%	135.83%	135.42%	132.92%	130.83%	117.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	15/10/20	15/10/19	10/10/18	09/10/17	06/10/16	08/10/15	08/10/14	-
Price	12.82	15.48	16.80	18.06	16.50	14.44	17.48	-
P/RPS	3.20	3.87	4.50	4.10	4.02	3.85	3.30	-0.51%
YoY %	-17.31%	-14.00%	9.76%	1.99%	4.42%	16.67%	-	-
Horiz. %	96.97%	117.27%	136.36%	124.24%	121.82%	116.67%	100.00%	-
P/EPS	15.57	19.29	21.38	19.20	11.96	14.27	17.64	-2.05%
YoY %	-19.28%	-9.78%	11.35%	60.54%	-16.19%	-19.10%	-	-
Horiz. %	88.27%	109.35%	121.20%	108.84%	67.80%	80.90%	100.00%	-
EY	6.42	5.19	4.68	5.21	8.36	7.01	5.67	2.09%
YoY %	23.70%	10.90%	-10.17%	-37.68%	19.26%	23.63%	-	-
Horiz. %	113.23%	91.53%	82.54%	91.89%	147.44%	123.63%	100.00%	-
DY	5.54	4.46	3.78	4.54	4.55	3.92	4.12	5.05%
YoY %	24.22%	17.99%	-16.74%	-0.22%	16.07%	-4.85%	-	-
Horiz. %	134.47%	108.25%	91.75%	110.19%	110.44%	95.15%	100.00%	-
P/NAPS	2.91	3.22	3.21	3.28	3.12	2.97	2.39	3.33%
YoY %	-9.63%	0.31%	-2.13%	5.13%	5.05%	24.27%	-	-
Horiz. %	121.76%	134.73%	134.31%	137.24%	130.54%	124.27%	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