[LPI] YoY TTM Result on 30-Sep-2021 [#3]

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	1,920,349	1,857,228	1,653,466	1,711,077	1,598,464	1,592,470	1,488,131	4.33%
YoY %	3.40%	12.32%	-3.37%	7.05%	0.38%	7.01%	-	-
Horiz. %	129.04%	124.80%	111.11%	114.98%	107.41%	107.01%	100.00%	-
PBT	481,489	412,672	350,462	462,651	425,589	410,303	405,795	2.88%
YoY %	16.68%	17.75%	-24.25%	8.71%	3.73%	1.11%	-	-
Horiz. %	118.65%	101.69%	86.36%	114.01%	104.88%	101.11%	100.00%	-
Tax	-99,678	-93,960	-84,354	-95,807	-97,490	-90,542	-92,752	1.20%
YoY %	-6.09%	-11.39%	11.95%	1.73%	-7.67%	2.38%	-	-
Horiz. %	107.47%	101.30%	90.95%	103.29%	105.11%	97.62%	100.00%	-
NP	381,811	318,712	266,108	366,844	328,099	319,761	313,043	3.36%
YoY %	19.80%	19.77%	-27.46%	11.81%	2.61%	2.15%	-	-
Horiz. %	121.97%	101.81%	85.01%	117.19%	104.81%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,811	318,712	266,108	366,844	328,099	319,761	313,043	3.36%
YoY %	19.80%	19.77%	-27.46%	11.81%	2.61%	2.15%	-	-
Horiz. %	121.97%	101.81%	85.01%	117.19%	104.81%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.70%	22.77%	24.07%	20.71%	22.91%	22.07%	22.86%	-
YoY %	-9.09%	-5.40%	16.22%	-9.60%	3.81%	-3.46%	-	-
Horiz. %	90.55%	99.61%	105.29%	90.59%	100.22%	96.54%	100.00%	-
Total Cost	1,538,538	1,538,516	1,387,358	1,344,233	1,270,365	1,272,709	1,175,088	4.58%
YoY %	0.00%	10.90%	3.21%	5.81%	-0.18%	8.31%	-	-
Horiz. %	130.93%	130.93%	118.06%	114.39%	108.11%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.27%	3.65%	1.59%	16.15%	-8.14%	-8.32%	-	-
Horiz. %	112.55%	103.00%	99.37%	97.81%	84.21%	91.68%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	278,868	243,013	278,868	290,819	282,851	274,884	252,973	1.63%
YoY %	14.75%	-12.86%	-4.11%	2.82%	2.90%	8.66%	-	-
Horiz. %	110.24%	96.06%	110.24%	114.96%	111.81%	108.66%	100.00%	-
Div Payout %	73.04%	76.25%	104.80%	79.28%	86.21%	85.97%	80.81%	-
YoY %	-4.21%	-27.24%	32.19%	-8.04%	0.28%	6.39%	-	-
Horiz. %	90.38%	94.36%	129.69%	98.11%	106.68%	106.39%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
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%
YoY %	9.27%	3.65%	1.59%	16.15%	-8.14%	-8.32%	-	-
Horiz. %	112.55%	103.00%	99.37%	97.81%	84.21%	91.68%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	398,383	398,383	398,383	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	19.88%	17.16%	16.09%	21.44%	20.53%	20.08%	21.04%	-
YoY %	15.85%	6.65%	-24.95%	4.43%	2.24%	-4.56%	-	-
Horiz. %	94.49%	81.56%	76.47%	101.90%	97.58%	95.44%	100.00%	-
ROE	16.26%	14.83%	12.84%	17.98%	18.67%	16.72%	15.00%	-
YoY %	9.64%	15.50%	-28.59%	-3.70%	11.66%	11.47%	-	-
Horiz. %	108.40%	98.87%	85.60%	119.87%	124.47%	111.47%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	482.04	466.19	415.04	429.51	401.24	399.73	373.54	4.33%
YoY %	3.40%	12.32%	-3.37%	7.05%	0.38%	7.01%	-	-
Horiz. %	129.05%	124.80%	111.11%	114.98%	107.42%	107.01%	100.00%	-
EPS	95.84	80.00	66.80	92.08	82.36	80.26	78.58	3.36%
YoY %	19.80%	19.76%	-27.45%	11.80%	2.62%	2.14%	-	-
Horiz. %	121.96%	101.81%	85.01%	117.18%	104.81%	102.14%	100.00%	-
DPS	70.00	61.00	70.00	73.00	71.00	69.00	63.50	1.63%
YoY %	14.75%	-12.86%	-4.11%	2.82%	2.90%	8.66%	-	-
Horiz. %	110.24%	96.06%	110.24%	114.96%	111.81%	108.66%	100.00%	-
NAPS	5.8945	5.3942	5.2041	5.1227	4.4103	4.8013	5.2373	1.98%
YoY %	9.27%	3.65%	1.59%	16.15%	-8.14%	-8.32%	-	-
Horiz. %	112.55%	103.00%	99.37%	97.81%	84.21%	91.68%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	482.04	466.19	415.04	429.51	401.24	399.73	373.54	4.33%
YoY %	3.40%	12.32%	-3.37%	7.05%	0.38%	7.01%	-	-
Horiz. %	129.05%	124.80%	111.11%	114.98%	107.42%	107.01%	100.00%	-
EPS	95.84	80.00	66.80	92.08	82.36	80.26	78.58	3.36%
YoY %	19.80%	19.76%	-27.45%	11.80%	2.62%	2.14%	-	-
Horiz. %	121.96%	101.81%	85.01%	117.18%	104.81%	102.14%	100.00%	-
DPS	70.00	61.00	70.00	73.00	71.00	69.00	63.50	1.63%
YoY %	14.75%	-12.86%	-4.11%	2.82%	2.90%	8.66%	-	-
Horiz. %	110.24%	96.06%	110.24%	114.96%	111.81%	108.66%	100.00%	-
NAPS	5.8945	5.3942	5.2041	5.1227	4.4103	4.8013	5.2373	1.98%
YoY %	9.27%	3.65%	1.59%	16.15%	-8.14%	-8.32%	-	-
Horiz. %	112.55%	103.00%	99.37%	97.81%	84.21%	91.68%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
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	2.68	2.46	2.99	3.28	3.22	3.91	4.55	-8.43%
YoY %	8.94%	-17.73%	-8.84%	1.86%	-17.65%	-14.07%	-	-
Horiz. %	58.90%	54.07%	65.71%	72.09%	70.77%	85.93%	100.00%	-
P/EPS	13.50	14.32	18.56	15.29	15.69	19.49	21.63	-7.54%
YoY %	-5.73%	-22.84%	21.39%	-2.55%	-19.50%	-9.89%	-	-
Horiz. %	62.41%	66.20%	85.81%	70.69%	72.54%	90.11%	100.00%	-
EY	7.41	6.98	5.39	6.54	6.37	5.13	4.62	8.18%
YoY %	6.16%	29.50%	-17.58%	2.67%	24.17%	11.04%	-	-
Horiz. %	160.39%	151.08%	116.67%	141.56%	137.88%	111.04%	100.00%	-
DY	5.41	5.32	5.65	5.18	5.50	4.41	3.74	6.33%
YoY %	1.69%	-5.84%	9.07%	-5.82%	24.72%	17.91%	-	-
Horiz. %	144.65%	142.25%	151.07%	138.50%	147.06%	117.91%	100.00%	-
P/NAPS	2.20	2.12	2.38	2.75	2.93	3.26	3.25	-6.29%
YoY %	3.77%	-10.92%	-13.45%	-6.14%	-10.12%	0.31%	-	-
Horiz. %	67.69%	65.23%	73.23%	84.62%	90.15%	100.31%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
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	2.76	2.57	2.97	3.27	3.20	3.87	4.50	-7.81%
YoY %	7.39%	-13.47%	-9.17%	2.19%	-17.31%	-14.00%	-	-
Horiz. %	61.33%	57.11%	66.00%	72.67%	71.11%	86.00%	100.00%	-
P/EPS	13.88	15.00	18.47	15.27	15.57	19.29	21.38	-6.94%
YoY %	-7.47%	-18.79%	20.96%	-1.93%	-19.28%	-9.78%	-	-
Horiz. %	64.92%	70.16%	86.39%	71.42%	72.83%	90.22%	100.00%	-
EY	7.21	6.67	5.41	6.55	6.42	5.19	4.68	7.46%
YoY %	8.10%	23.29%	-17.40%	2.02%	23.70%	10.90%	-	-
Horiz. %	154.06%	142.52%	115.60%	139.96%	137.18%	110.90%	100.00%	-
DY	5.26	5.08	5.67	5.19	5.54	4.46	3.78	5.65%
YoY %	3.54%	-10.41%	9.25%	-6.32%	24.22%	17.99%	-	-
Horiz. %	139.15%	134.39%	150.00%	137.30%	146.56%	117.99%	100.00%	-
P/NAPS	2.26	2.22	2.37	2.74	2.91	3.22	3.21	-5.67%
YoY %	1.80%	-6.33%	-13.50%	-5.84%	-9.63%	0.31%	-	-
Horiz. %	70.40%	69.16%	73.83%	85.36%	90.65%	100.31%	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