[LPI] QoQ Annualized Quarter Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,598,944 1,606,906 1,615,632 1,602,701 1,604,593 1,559,208 1,570,808 1.19% QoQ % -0.50% -0.54% 0.81% -0.12% 2.91% -0.74% - Horiz. % 101.79% 102.30% 102.85% 102.03% 102.15% 99.26% 100.00%
PBT 413,730 396,426 391,664 414,719 399,237 376,138 381,776 5.49% QoQ % 4.37% 1.22% -5.56% 3.88% 6.14% -1.48% - Horiz. % 108.37% 103.84% 102.59% 108.63% 104.57% 98.52% 100.00%
Tax -91,736 -85,790 -79,996 -92,358 -84,893 -80,258 -73,144 16.25% QoQ % -6.93% -7.24% 13.38% -8.79% -5.78% -9.73% - Horiz. % 125.42% 117.29% 109.37% 126.27% 116.06% 109.73% 100.00%
NP 321,994 310,636 311,668 322,361 314,344 295,880 308,632 2.86% QoQ % 3.66% -0.33% -3.32% 2.55% 6.24% -4.13% - Horiz. % 104.33% 100.65% 100.98% 104.45% 101.85% 95.87% 100.00%
NP to SH 321,994 310,636 311,668 322,361 314,344 295,880 308,632 2.86% QoQ % 3.66% -0.33% -3.32% 2.55% 6.24% -4.13% - Horiz. % 104.33% 100.65% 100.98% 104.45% 101.85% 95.87% 100.00%
Tax Rate 22.17 % 21.64 % 20.42 % 22.27 % 21.26 % 21.34 % 19.16 % 10.19% QoQ % 2.45% 5.97% -8.31% 4.75% -0.37% 11.38% - Horiz. % 115.71% 112.94% 106.58% 116.23% 110.96% 111.38% 100.00%
Total Cost 1,276,949 1,296,270 1,303,964 1,280,340 1,290,249 1,263,328 1,262,176 0.78% QoQ % -1.49% -0.59% 1.85% -0.77% 2.13% 0.09% - Horiz. % 101.17% 102.70% 103.31% 101.44% 102.22% 100.09% 100.00%
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09% QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% - Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 148,729 223,094 - 278,868 143,417 215,126 - - QoQ % -33.33% 0.00% 0.00% 94.44% -33.33% 0.00% - Horiz. % 69.14% 103.70% 0.00% 129.63% 66.67% 100.00% -
Div Payout % 46.19 % 71.82 % - % 86.51 % 45.62 % 72.71 % - % - QoQ % -35.69% 0.00% 0.00% 89.63% -37.26% 0.00% - Horiz. % 63.53% 98.78% 0.00% 118.98% 62.74% 100.00% -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09% QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% - Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 - QoQ % 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%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.14 % 19.33 % 19.29 % 20.11 % 19.59 % 18.98 % 19.65 % 1.65% QoQ % 4.19% 0.21% -4.08% 2.65% 3.21% -3.41% - Horiz. % 102.49% 98.37% 98.17% 102.34% 99.69% 96.59% 100.00%
ROE 18.33 % 17.08 % 18.17 % 16.44 % 16.43 % 14.36 % 15.47 % 11.94% QoQ % 7.32% -6.00% 10.52% 0.06% 14.42% -7.18% - Horiz. % 118.49% 110.41% 117.45% 106.27% 106.21% 92.82% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 401.36 403.36 405.55 402.30 402.78 391.38 394.30 1.19% QoQ % -0.50% -0.54% 0.81% -0.12% 2.91% -0.74% - Horiz. % 101.79% 102.30% 102.85% 102.03% 102.15% 99.26% 100.00%
EPS 80.83 77.98 78.24 80.92 78.91 74.28 77.48 2.85% QoQ % 3.65% -0.33% -3.31% 2.55% 6.23% -4.13% - Horiz. % 104.32% 100.65% 100.98% 104.44% 101.85% 95.87% 100.00%
DPS 37.33 56.00 0.00 70.00 36.00 54.00 0.00 - QoQ % -33.34% 0.00% 0.00% 94.44% -33.33% 0.00% - Horiz. % 69.13% 103.70% 0.00% 129.63% 66.67% 100.00% -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 -8.09% QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% - Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 401.36 403.36 405.55 402.30 402.78 391.38 394.30 1.19% QoQ % -0.50% -0.54% 0.81% -0.12% 2.91% -0.74% - Horiz. % 101.79% 102.30% 102.85% 102.03% 102.15% 99.26% 100.00%
EPS 80.83 77.98 78.24 80.92 78.91 74.28 77.48 2.85% QoQ % 3.65% -0.33% -3.31% 2.55% 6.23% -4.13% - Horiz. % 104.32% 100.65% 100.98% 104.44% 101.85% 95.87% 100.00%
DPS 37.33 56.00 0.00 70.00 36.00 54.00 0.00 - QoQ % -33.34% 0.00% 0.00% 94.44% -33.33% 0.00% - Horiz. % 69.13% 103.70% 0.00% 129.63% 66.67% 100.00% -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 -8.09% QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% - Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.9200 13.4000 11.6000 15.1000 15.6400 15.7600 15.9200 -
P/RPS 3.22 3.32 2.86 3.75 3.88 4.03 4.04 -14.00% QoQ % -3.01% 16.08% -23.73% -3.35% -3.72% -0.25% - Horiz. % 79.70% 82.18% 70.79% 92.82% 96.04% 99.75% 100.00%
P/EPS 15.99 17.19 14.83 18.66 19.82 21.22 20.55 -15.36% QoQ % -6.98% 15.91% -20.53% -5.85% -6.60% 3.26% - Horiz. % 77.81% 83.65% 72.17% 90.80% 96.45% 103.26% 100.00%
EY 6.26 5.82 6.74 5.36 5.05 4.71 4.87 18.17% QoQ % 7.56% -13.65% 25.75% 6.14% 7.22% -3.29% - Horiz. % 128.54% 119.51% 138.40% 110.06% 103.70% 96.71% 100.00%
DY 2.89 4.18 0.00 4.64 2.30 3.43 0.00 - QoQ % -30.86% 0.00% 0.00% 101.74% -32.94% 0.00% - Horiz. % 84.26% 121.87% 0.00% 135.28% 67.06% 100.00% -
P/NAPS 2.93 2.93 2.69 3.07 3.26 3.05 3.18 -5.30% QoQ % 0.00% 8.92% -12.38% -5.83% 6.89% -4.09% - Horiz. % 92.14% 92.14% 84.59% 96.54% 102.52% 95.91% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 15/10/20 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 -
Price 12.8200 13.2000 12.9800 14.8000 15.4800 16.0600 15.6800 -
P/RPS 3.19 3.27 3.20 3.68 3.84 4.10 3.98 -13.68% QoQ % -2.45% 2.19% -13.04% -4.17% -6.34% 3.02% - Horiz. % 80.15% 82.16% 80.40% 92.46% 96.48% 103.02% 100.00%
P/EPS 15.86 16.93 16.59 18.29 19.62 21.62 20.24 -14.97% QoQ % -6.32% 2.05% -9.29% -6.78% -9.25% 6.82% - Horiz. % 78.36% 83.65% 81.97% 90.37% 96.94% 106.82% 100.00%
EY 6.30 5.91 6.03 5.47 5.10 4.62 4.94 17.55% QoQ % 6.60% -1.99% 10.24% 7.25% 10.39% -6.48% - Horiz. % 127.53% 119.64% 122.06% 110.73% 103.24% 93.52% 100.00%
DY 2.91 4.24 0.00 4.73 2.33 3.36 0.00 - QoQ % -31.37% 0.00% 0.00% 103.00% -30.65% 0.00% - Horiz. % 86.61% 126.19% 0.00% 140.77% 69.35% 100.00% -
P/NAPS 2.91 2.89 3.02 3.01 3.22 3.11 3.13 -4.73% QoQ % 0.69% -4.30% 0.33% -6.52% 3.54% -0.64% - Horiz. % 92.97% 92.33% 96.49% 96.17% 102.88% 99.36% 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 Capital 4Q2019 Announcement.pdf 
