[LPI] QoQ Cumulative Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 1,124,638 734,046 380,998 1,470,631 1,107,138 700,350 347,640 118.58% QoQ % 53.21% 92.66% -74.09% 32.83% 58.08% 101.46% - Horiz. % 323.51% 211.15% 109.60% 423.03% 318.47% 201.46% 100.00%
PBT 295,090 178,455 91,578 403,749 293,044 178,010 88,794 122.53% QoQ % 65.36% 94.87% -77.32% 37.78% 64.62% 100.48% - Horiz. % 332.33% 200.98% 103.14% 454.70% 330.03% 200.48% 100.00%
Tax -65,044 -40,217 -19,078 -89,955 -62,247 -39,383 -18,231 133.31% QoQ % -61.73% -110.80% 78.79% -44.51% -58.06% -116.02% - Horiz. % 356.78% 220.60% 104.65% 493.42% 341.43% 216.02% 100.00%
NP 230,046 138,238 72,500 313,794 230,797 138,627 70,563 119.71% QoQ % 66.41% 90.67% -76.90% 35.96% 66.49% 96.46% - Horiz. % 326.02% 195.91% 102.75% 444.70% 327.08% 196.46% 100.00%
NP to SH 230,046 138,238 72,500 313,794 230,797 138,627 70,563 119.71% QoQ % 66.41% 90.67% -76.90% 35.96% 66.49% 96.46% - Horiz. % 326.02% 195.91% 102.75% 444.70% 327.08% 196.46% 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 894,592 595,808 308,498 1,156,837 876,341 561,723 277,077 118.29% QoQ % 50.15% 93.13% -73.33% 32.01% 56.01% 102.73% - Horiz. % 322.87% 215.03% 111.34% 417.51% 316.28% 202.73% 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 103,579 103,579 - 239,029 89,636 89,636 - - QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% - Horiz. % 115.56% 115.56% 0.00% 266.67% 100.00% 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 11.03 % 6.83 % 3.65 % 16.34 % 12.64 % 7.63 % 4.07 % 94.26% QoQ % 61.49% 87.12% -77.66% 29.27% 65.66% 87.47% - Horiz. % 271.01% 167.81% 89.68% 401.47% 310.57% 187.47% 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 282.30 184.26 114.76 442.98 333.49 210.96 104.72 93.58% QoQ % 53.21% 60.56% -74.09% 32.83% 58.08% 101.45% - Horiz. % 269.58% 175.95% 109.59% 423.01% 318.46% 201.45% 100.00%
EPS 57.74 34.70 21.84 94.52 69.52 41.76 21.25 94.60% QoQ % 66.40% 58.88% -76.89% 35.96% 66.48% 96.52% - Horiz. % 271.72% 163.29% 102.78% 444.80% 327.15% 196.52% 100.00%
DPS 26.00 26.00 0.00 72.00 27.00 27.00 0.00 - QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% - Horiz. % 96.30% 96.30% 0.00% 266.67% 100.00% 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 282.30 184.26 95.64 369.15 277.91 175.80 87.26 118.58% QoQ % 53.21% 92.66% -74.09% 32.83% 58.08% 101.47% - Horiz. % 323.52% 211.16% 109.60% 423.05% 318.48% 201.47% 100.00%
EPS 57.74 34.70 18.20 78.77 57.93 34.80 17.71 119.72% QoQ % 66.40% 90.66% -76.89% 35.97% 66.47% 96.50% - Horiz. % 326.03% 195.93% 102.77% 444.78% 327.10% 196.50% 100.00%
DPS 26.00 26.00 0.00 60.00 22.50 22.50 0.00 - QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% - Horiz. % 115.56% 115.56% 0.00% 266.67% 100.00% 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 6.02 9.27 17.27 4.10 5.26 8.95 16.23 -48.34% QoQ % -35.06% -46.32% 321.22% -22.05% -41.23% -44.86% - Horiz. % 37.09% 57.12% 106.41% 25.26% 32.41% 55.14% 100.00%
P/EPS 29.44 49.22 90.76 19.21 25.23 45.21 79.98 -48.61% QoQ % -40.19% -45.77% 372.46% -23.86% -44.19% -43.47% - Horiz. % 36.81% 61.54% 113.48% 24.02% 31.55% 56.53% 100.00%
EY 3.40 2.03 1.10 5.20 3.96 2.21 1.25 94.74% QoQ % 67.49% 84.55% -78.85% 31.31% 79.19% 76.80% - Horiz. % 272.00% 162.40% 88.00% 416.00% 316.80% 176.80% 100.00%
DY 1.53 1.52 0.00 3.96 1.54 1.43 0.00 - QoQ % 0.66% 0.00% 0.00% 157.14% 7.69% 0.00% - Horiz. % 106.99% 106.29% 0.00% 276.92% 107.69% 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 5.95 9.23 14.06 4.38 5.42 8.82 16.41 -49.12% QoQ % -35.54% -34.35% 221.00% -19.19% -38.55% -46.25% - Horiz. % 36.26% 56.25% 85.68% 26.69% 33.03% 53.75% 100.00%
P/EPS 29.09 48.99 73.91 20.55 25.98 44.54 80.83 -49.37% QoQ % -40.62% -33.72% 259.66% -20.90% -41.67% -44.90% - Horiz. % 35.99% 60.61% 91.44% 25.42% 32.14% 55.10% 100.00%
EY 3.44 2.04 1.35 4.87 3.85 2.24 1.24 97.31% QoQ % 68.63% 51.11% -72.28% 26.49% 71.87% 80.65% - Horiz. % 277.42% 164.52% 108.87% 392.74% 310.48% 180.65% 100.00%
DY 1.55 1.53 0.00 3.71 1.50 1.45 0.00 - QoQ % 1.31% 0.00% 0.00% 147.33% 3.45% 0.00% - Horiz. % 106.90% 105.52% 0.00% 255.86% 103.45% 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 Capital 4Q2017 Announcement.pdf 
