[LPI] QoQ Quarter Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 395,755 399,545 403,908 399,256 423,841 386,902 392,702 0.52% QoQ % -0.95% -1.08% 1.17% -5.80% 9.55% -1.48% - Horiz. % 100.78% 101.74% 102.85% 101.67% 107.93% 98.52% 100.00%
PBT 112,085 100,297 97,916 115,291 111,359 92,625 95,444 11.28% QoQ % 11.75% 2.43% -15.07% 3.53% 20.23% -2.95% - Horiz. % 117.44% 105.08% 102.59% 120.79% 116.67% 97.05% 100.00%
Tax -25,907 -22,896 -19,999 -28,688 -23,541 -21,843 -18,286 26.06% QoQ % -13.15% -14.49% 30.29% -21.86% -7.77% -19.45% - Horiz. % 141.68% 125.21% 109.37% 156.89% 128.74% 119.45% 100.00%
NP 86,178 77,401 77,917 86,603 87,818 70,782 77,158 7.63% QoQ % 11.34% -0.66% -10.03% -1.38% 24.07% -8.26% - Horiz. % 111.69% 100.31% 100.98% 112.24% 113.82% 91.74% 100.00%
NP to SH 86,178 77,401 77,917 86,603 87,818 70,782 77,158 7.63% QoQ % 11.34% -0.66% -10.03% -1.38% 24.07% -8.26% - Horiz. % 111.69% 100.31% 100.98% 112.24% 113.82% 91.74% 100.00%
Tax Rate 23.11 % 22.83 % 20.42 % 24.88 % 21.14 % 23.58 % 19.16 % 13.27% QoQ % 1.23% 11.80% -17.93% 17.69% -10.35% 23.07% - Horiz. % 120.62% 119.15% 106.58% 129.85% 110.33% 123.07% 100.00%
Total Cost 309,577 322,144 325,991 312,653 336,023 316,120 315,544 -1.26% QoQ % -3.90% -1.18% 4.27% -6.95% 6.30% 0.18% - Horiz. % 98.11% 102.09% 103.31% 99.08% 106.49% 100.18% 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 - 111,547 - 171,304 - 107,563 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.70% 0.00% 159.26% 0.00% 100.00% -
Div Payout % - % 144.12 % - % 197.80 % - % 151.96 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 94.84% 0.00% 130.17% 0.00% 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 21.78 % 19.37 % 19.29 % 21.69 % 20.72 % 18.29 % 19.65 % 7.08% QoQ % 12.44% 0.41% -11.07% 4.68% 13.29% -6.92% - Horiz. % 110.84% 98.58% 98.17% 110.38% 105.45% 93.08% 100.00%
ROE 4.90 % 4.26 % 4.54 % 4.42 % 4.59 % 3.44 % 3.87 % 16.99% QoQ % 15.02% -6.17% 2.71% -3.70% 33.43% -11.11% - Horiz. % 126.61% 110.08% 117.31% 114.21% 118.60% 88.89% 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 99.34 100.29 101.39 100.22 106.39 97.12 98.57 0.52% QoQ % -0.95% -1.08% 1.17% -5.80% 9.54% -1.47% - Horiz. % 100.78% 101.74% 102.86% 101.67% 107.93% 98.53% 100.00%
EPS 21.63 19.43 19.56 21.74 22.04 17.77 19.37 7.61% QoQ % 11.32% -0.66% -10.03% -1.36% 24.03% -8.26% - Horiz. % 111.67% 100.31% 100.98% 112.24% 113.78% 91.74% 100.00%
DPS 0.00 28.00 0.00 43.00 0.00 27.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.70% 0.00% 159.26% 0.00% 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 99.34 100.29 101.39 100.22 106.39 97.12 98.57 0.52% QoQ % -0.95% -1.08% 1.17% -5.80% 9.54% -1.47% - Horiz. % 100.78% 101.74% 102.86% 101.67% 107.93% 98.53% 100.00%
EPS 21.63 19.43 19.56 21.74 22.04 17.77 19.37 7.61% QoQ % 11.32% -0.66% -10.03% -1.36% 24.03% -8.26% - Horiz. % 111.67% 100.31% 100.98% 112.24% 113.78% 91.74% 100.00%
DPS 0.00 28.00 0.00 43.00 0.00 27.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.70% 0.00% 159.26% 0.00% 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 13.01 13.36 11.44 15.07 14.70 16.23 16.15 -13.39% QoQ % -2.62% 16.78% -24.09% 2.52% -9.43% 0.50% - Horiz. % 80.56% 82.72% 70.84% 93.31% 91.02% 100.50% 100.00%
P/EPS 59.73 68.97 59.31 69.46 70.95 88.70 82.20 -19.13% QoQ % -13.40% 16.29% -14.61% -2.10% -20.01% 7.91% - Horiz. % 72.66% 83.91% 72.15% 84.50% 86.31% 107.91% 100.00%
EY 1.67 1.45 1.69 1.44 1.41 1.13 1.22 23.21% QoQ % 15.17% -14.20% 17.36% 2.13% 24.78% -7.38% - Horiz. % 136.89% 118.85% 138.52% 118.03% 115.57% 92.62% 100.00%
DY 0.00 2.09 0.00 2.85 0.00 1.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 122.22% 0.00% 166.67% 0.00% 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 12.91 13.16 12.80 14.77 14.55 16.54 15.91 -12.97% QoQ % -1.90% 2.81% -13.34% 1.51% -12.03% 3.96% - Horiz. % 81.14% 82.72% 80.45% 92.83% 91.45% 103.96% 100.00%
P/EPS 59.26 67.94 66.37 68.08 70.22 90.39 80.96 -18.73% QoQ % -12.78% 2.37% -2.51% -3.05% -22.31% 11.65% - Horiz. % 73.20% 83.92% 81.98% 84.09% 86.73% 111.65% 100.00%
EY 1.69 1.47 1.51 1.47 1.42 1.11 1.24 22.86% QoQ % 14.97% -2.65% 2.72% 3.52% 27.93% -10.48% - Horiz. % 136.29% 118.55% 121.77% 118.55% 114.52% 89.52% 100.00%
DY 0.00 2.12 0.00 2.91 0.00 1.68 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 126.19% 0.00% 173.21% 0.00% 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 
