[LPI] QoQ Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 390,592 353,048 380,998 363,493 406,788 352,710 347,640 8.07% QoQ % 10.63% -7.34% 4.82% -10.64% 15.33% 1.46% - Horiz. % 112.36% 101.56% 109.60% 104.56% 117.01% 101.46% 100.00%
PBT 116,635 86,877 91,578 110,705 115,034 89,216 88,794 19.92% QoQ % 34.25% -5.13% -17.28% -3.76% 28.94% 0.48% - Horiz. % 131.35% 97.84% 103.14% 124.68% 129.55% 100.48% 100.00%
Tax -24,827 -21,139 -19,078 -27,708 -22,864 -21,152 -18,231 22.84% QoQ % -17.45% -10.80% 31.15% -21.19% -8.09% -16.02% - Horiz. % 136.18% 115.95% 104.65% 151.98% 125.41% 116.02% 100.00%
NP 91,808 65,738 72,500 82,997 92,170 68,064 70,563 19.16% QoQ % 39.66% -9.33% -12.65% -9.95% 35.42% -3.54% - Horiz. % 130.11% 93.16% 102.75% 117.62% 130.62% 96.46% 100.00%
NP to SH 91,808 65,738 72,500 82,997 92,170 68,064 70,563 19.16% QoQ % 39.66% -9.33% -12.65% -9.95% 35.42% -3.54% - Horiz. % 130.11% 93.16% 102.75% 117.62% 130.62% 96.46% 100.00%
Tax Rate 21.29 % 24.33 % 20.83 % 25.03 % 19.88 % 23.71 % 20.53 % 2.45% QoQ % -12.49% 16.80% -16.78% 25.91% -16.15% 15.49% - Horiz. % 103.70% 118.51% 101.46% 121.92% 96.83% 115.49% 100.00%
Total Cost 298,784 287,310 308,498 280,496 314,618 284,646 277,077 5.15% QoQ % 3.99% -6.87% 9.98% -10.85% 10.53% 2.73% - Horiz. % 107.83% 103.69% 111.34% 101.23% 113.55% 102.73% 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 - 149,393 - 89,636 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.56% 0.00% 166.67% 0.00% 100.00% -
Div Payout % - % 157.56 % - % 180.00 % - % 131.69 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 119.64% 0.00% 136.68% 0.00% 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 23.50 % 18.62 % 19.03 % 22.83 % 22.66 % 19.30 % 20.30 % 10.24% QoQ % 26.21% -2.15% -16.64% 0.75% 17.41% -4.93% - Horiz. % 115.76% 91.72% 93.74% 112.46% 111.63% 95.07% 100.00%
ROE 4.40 % 3.25 % 3.65 % 4.32 % 5.05 % 3.74 % 4.07 % 5.33% QoQ % 35.38% -10.96% -15.51% -14.46% 35.03% -8.11% - Horiz. % 108.11% 79.85% 89.68% 106.14% 124.08% 91.89% 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 98.04 88.62 114.76 109.49 122.53 106.24 104.72 -4.30% QoQ % 10.63% -22.78% 4.81% -10.64% 15.33% 1.45% - Horiz. % 93.62% 84.63% 109.59% 104.56% 117.01% 101.45% 100.00%
EPS 23.04 16.50 21.84 25.00 27.76 20.51 21.25 5.53% QoQ % 39.64% -24.45% -12.64% -9.94% 35.35% -3.48% - Horiz. % 108.42% 77.65% 102.78% 117.65% 130.64% 96.52% 100.00%
DPS 0.00 26.00 0.00 45.00 0.00 27.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 96.30% 0.00% 166.67% 0.00% 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 98.04 88.62 95.64 91.24 102.11 88.54 87.26 8.07% QoQ % 10.63% -7.34% 4.82% -10.65% 15.33% 1.47% - Horiz. % 112.35% 101.56% 109.60% 104.56% 117.02% 101.47% 100.00%
EPS 23.04 16.50 18.20 20.83 23.14 17.09 17.71 19.15% QoQ % 39.64% -9.34% -12.63% -9.98% 35.40% -3.50% - Horiz. % 130.10% 93.17% 102.77% 117.62% 130.66% 96.50% 100.00%
DPS 0.00 26.00 0.00 37.50 0.00 22.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.56% 0.00% 166.67% 0.00% 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 17.34 19.27 17.27 16.59 14.31 17.77 16.23 4.50% QoQ % -10.02% 11.58% 4.10% 15.93% -19.47% 9.49% - Horiz. % 106.84% 118.73% 106.41% 102.22% 88.17% 109.49% 100.00%
P/EPS 73.77 103.51 90.76 72.64 63.18 92.09 79.98 -5.24% QoQ % -28.73% 14.05% 24.94% 14.97% -31.39% 15.14% - Horiz. % 92.24% 129.42% 113.48% 90.82% 78.99% 115.14% 100.00%
EY 1.36 0.97 1.10 1.38 1.58 1.09 1.25 5.78% QoQ % 40.21% -11.82% -20.29% -12.66% 44.95% -12.80% - Horiz. % 108.80% 77.60% 88.00% 110.40% 126.40% 87.20% 100.00%
DY 0.00 1.52 0.00 2.48 0.00 1.43 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 106.29% 0.00% 173.43% 0.00% 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 17.14 19.18 14.06 17.74 14.74 17.51 16.41 2.94% QoQ % -10.64% 36.42% -20.74% 20.35% -15.82% 6.70% - Horiz. % 104.45% 116.88% 85.68% 108.10% 89.82% 106.70% 100.00%
P/EPS 72.90 103.02 73.91 77.68 65.05 90.72 80.83 -6.65% QoQ % -29.24% 39.39% -4.85% 19.42% -28.30% 12.24% - Horiz. % 90.19% 127.45% 91.44% 96.10% 80.48% 112.24% 100.00%
EY 1.37 0.97 1.35 1.29 1.54 1.10 1.24 6.87% QoQ % 41.24% -28.15% 4.65% -16.23% 40.00% -11.29% - Horiz. % 110.48% 78.23% 108.87% 104.03% 124.19% 88.71% 100.00%
DY 0.00 1.53 0.00 2.32 0.00 1.45 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.52% 0.00% 160.00% 0.00% 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 
