[LPI] QoQ Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,499,517 1,468,092 1,523,992 1,470,631 1,476,184 1,400,700 1,390,560 5.15% QoQ % 2.14% -3.67% 3.63% -0.38% 5.39% 0.73% - Horiz. % 107.84% 105.58% 109.60% 105.76% 106.16% 100.73% 100.00%
PBT 393,453 356,910 366,312 403,749 390,725 356,020 355,176 7.05% QoQ % 10.24% -2.57% -9.27% 3.33% 9.75% 0.24% - Horiz. % 110.78% 100.49% 103.14% 113.68% 110.01% 100.24% 100.00%
Tax -86,725 -80,434 -76,312 -89,955 -82,996 -78,766 -72,924 12.24% QoQ % -7.82% -5.40% 15.17% -8.38% -5.37% -8.01% - Horiz. % 118.93% 110.30% 104.65% 123.35% 113.81% 108.01% 100.00%
NP 306,728 276,476 290,000 313,794 307,729 277,254 282,252 5.70% QoQ % 10.94% -4.66% -7.58% 1.97% 10.99% -1.77% - Horiz. % 108.67% 97.95% 102.75% 111.18% 109.03% 98.23% 100.00%
NP to SH 306,728 276,476 290,000 313,794 307,729 277,254 282,252 5.70% QoQ % 10.94% -4.66% -7.58% 1.97% 10.99% -1.77% - Horiz. % 108.67% 97.95% 102.75% 111.18% 109.03% 98.23% 100.00%
Tax Rate 22.04 % 22.54 % 20.83 % 22.28 % 21.24 % 22.12 % 20.53 % 4.84% QoQ % -2.22% 8.21% -6.51% 4.90% -3.98% 7.74% - Horiz. % 107.36% 109.79% 101.46% 108.52% 103.46% 107.74% 100.00%
Total Cost 1,192,789 1,191,616 1,233,992 1,156,837 1,168,454 1,123,446 1,108,308 5.01% QoQ % 0.10% -3.43% 6.67% -0.99% 4.01% 1.37% - Horiz. % 107.62% 107.52% 111.34% 104.38% 105.43% 101.37% 100.00%
Net Worth 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 13.04% QoQ % 3.15% 1.88% 3.35% 5.21% 0.43% 4.73% - Horiz. % 120.20% 116.52% 114.37% 110.66% 105.18% 104.73% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 138,106 207,159 - 239,029 119,514 179,272 - - QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% - Horiz. % 77.04% 115.56% 0.00% 133.33% 66.67% 100.00% -
Div Payout % 45.03 % 74.93 % - % 76.17 % 38.84 % 64.66 % - % - QoQ % -39.90% 0.00% 0.00% 96.11% -39.93% 0.00% - Horiz. % 69.64% 115.88% 0.00% 117.80% 60.07% 100.00% -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 13.04% QoQ % 3.15% 1.88% 3.35% 5.21% 0.43% 4.73% - Horiz. % 120.20% 116.52% 114.37% 110.66% 105.18% 104.73% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 331,986 331,986 12.91% QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.46 % 18.83 % 19.03 % 21.34 % 20.85 % 19.79 % 20.30 % 0.52% QoQ % 8.66% -1.05% -10.82% 2.35% 5.36% -2.51% - Horiz. % 100.79% 92.76% 93.74% 105.12% 102.71% 97.49% 100.00%
ROE 14.70 % 13.67 % 14.61 % 16.34 % 16.85 % 15.25 % 16.26 % -6.50% QoQ % 7.53% -6.43% -10.59% -3.03% 10.49% -6.21% - Horiz. % 90.41% 84.07% 89.85% 100.49% 103.63% 93.79% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 376.40 368.51 459.05 442.98 444.65 421.92 418.86 -6.87% QoQ % 2.14% -19.72% 3.63% -0.38% 5.39% 0.73% - Horiz. % 89.86% 87.98% 109.60% 105.76% 106.16% 100.73% 100.00%
EPS 76.99 69.40 87.36 94.52 92.69 83.52 85.00 -6.38% QoQ % 10.94% -20.56% -7.58% 1.97% 10.98% -1.74% - Horiz. % 90.58% 81.65% 102.78% 111.20% 109.05% 98.26% 100.00%
DPS 34.67 52.00 0.00 72.00 36.00 54.00 0.00 - QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% - Horiz. % 64.20% 96.30% 0.00% 133.33% 66.67% 100.00% -
NAPS 5.2373 5.0772 5.9802 5.7861 5.4997 5.4759 5.2287 0.11% QoQ % 3.15% -15.10% 3.35% 5.21% 0.43% 4.73% - Horiz. % 100.16% 97.10% 114.37% 110.66% 105.18% 104.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 376.40 368.51 382.54 369.15 370.54 351.60 349.05 5.15% QoQ % 2.14% -3.67% 3.63% -0.38% 5.39% 0.73% - Horiz. % 107.84% 105.58% 109.59% 105.76% 106.16% 100.73% 100.00%
EPS 76.99 69.40 72.79 78.77 77.24 69.59 70.85 5.69% QoQ % 10.94% -4.66% -7.59% 1.98% 10.99% -1.78% - Horiz. % 108.67% 97.95% 102.74% 111.18% 109.02% 98.22% 100.00%
DPS 34.67 52.00 0.00 60.00 30.00 45.00 0.00 - QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% - Horiz. % 77.04% 115.56% 0.00% 133.33% 66.67% 100.00% -
NAPS 5.2373 5.0772 4.9835 4.8218 4.5831 4.5633 4.3573 13.03% QoQ % 3.15% 1.88% 3.35% 5.21% 0.43% 4.73% - Horiz. % 120.20% 116.52% 114.37% 110.66% 105.18% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 17.0000 17.0800 19.8200 18.1600 17.5400 18.8800 17.0000 -
P/RPS 4.52 4.63 4.32 4.10 3.94 4.47 4.06 7.41% QoQ % -2.38% 7.18% 5.37% 4.06% -11.86% 10.10% - Horiz. % 111.33% 114.04% 106.40% 100.99% 97.04% 110.10% 100.00%
P/EPS 22.08 24.61 22.69 19.21 18.92 22.61 20.00 6.81% QoQ % -10.28% 8.46% 18.12% 1.53% -16.32% 13.05% - Horiz. % 110.40% 123.05% 113.45% 96.05% 94.60% 113.05% 100.00%
EY 4.53 4.06 4.41 5.20 5.28 4.42 5.00 -6.36% QoQ % 11.58% -7.94% -15.19% -1.52% 19.46% -11.60% - Horiz. % 90.60% 81.20% 88.20% 104.00% 105.60% 88.40% 100.00%
DY 2.04 3.04 0.00 3.96 2.05 2.86 0.00 - QoQ % -32.89% 0.00% 0.00% 93.17% -28.32% 0.00% - Horiz. % 71.33% 106.29% 0.00% 138.46% 71.68% 100.00% -
P/NAPS 3.25 3.36 3.31 3.14 3.19 3.45 3.25 - QoQ % -3.27% 1.51% 5.41% -1.57% -7.54% 6.15% - Horiz. % 100.00% 103.38% 101.85% 96.62% 98.15% 106.15% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 10/10/18 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 -
Price 16.8000 17.0000 16.1400 19.4200 18.0600 18.6000 17.1800 -
P/RPS 4.46 4.61 3.52 4.38 4.06 4.41 4.10 5.77% QoQ % -3.25% 30.97% -19.63% 7.88% -7.94% 7.56% - Horiz. % 108.78% 112.44% 85.85% 106.83% 99.02% 107.56% 100.00%
P/EPS 21.82 24.50 18.48 20.55 19.48 22.27 20.21 5.24% QoQ % -10.94% 32.58% -10.07% 5.49% -12.53% 10.19% - Horiz. % 107.97% 121.23% 91.44% 101.68% 96.39% 110.19% 100.00%
EY 4.58 4.08 5.41 4.87 5.13 4.49 4.95 -5.04% QoQ % 12.25% -24.58% 11.09% -5.07% 14.25% -9.29% - Horiz. % 92.53% 82.42% 109.29% 98.38% 103.64% 90.71% 100.00%
DY 2.06 3.06 0.00 3.71 1.99 2.90 0.00 - QoQ % -32.68% 0.00% 0.00% 86.43% -31.38% 0.00% - Horiz. % 71.03% 105.52% 0.00% 127.93% 68.62% 100.00% -
P/NAPS 3.21 3.35 2.70 3.36 3.28 3.40 3.29 -1.63% QoQ % -4.18% 24.07% -19.64% 2.44% -3.53% 3.34% - Horiz. % 97.57% 101.82% 82.07% 102.13% 99.70% 103.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LPI Press Release - 4Q2017.pdf 
