[LPI] QoQ TTM Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,559,221 1,525,367 1,513,663 1,488,131 1,504,327 1,503,989 1,470,631 3.99% QoQ % 2.22% 0.77% 1.72% -1.08% 0.02% 2.27% - Horiz. % 106.02% 103.72% 102.93% 101.19% 102.29% 102.27% 100.00%
PBT 415,579 409,831 405,965 405,795 404,194 406,533 403,749 1.95% QoQ % 1.40% 0.95% 0.04% 0.40% -0.58% 0.69% - Horiz. % 102.93% 101.51% 100.55% 100.51% 100.11% 100.69% 100.00%
Tax -91,828 -91,124 -91,916 -92,752 -90,789 -90,802 -89,955 1.39% QoQ % -0.77% 0.86% 0.90% -2.16% 0.01% -0.94% - Horiz. % 102.08% 101.30% 102.18% 103.11% 100.93% 100.94% 100.00%
NP 323,751 318,707 314,049 313,043 313,405 315,731 313,794 2.11% QoQ % 1.58% 1.48% 0.32% -0.12% -0.74% 0.62% - Horiz. % 103.17% 101.57% 100.08% 99.76% 99.88% 100.62% 100.00%
NP to SH 323,751 318,707 314,049 313,043 313,405 315,731 313,794 2.11% QoQ % 1.58% 1.48% 0.32% -0.12% -0.74% 0.62% - Horiz. % 103.17% 101.57% 100.08% 99.76% 99.88% 100.62% 100.00%
Tax Rate 22.10 % 22.23 % 22.64 % 22.86 % 22.46 % 22.34 % 22.28 % -0.54% QoQ % -0.58% -1.81% -0.96% 1.78% 0.54% 0.27% - Horiz. % 99.19% 99.78% 101.62% 102.60% 100.81% 100.27% 100.00%
Total Cost 1,235,470 1,206,660 1,199,614 1,175,088 1,190,922 1,188,258 1,156,837 4.49% QoQ % 2.39% 0.59% 2.09% -1.33% 0.22% 2.72% - Horiz. % 106.80% 104.31% 103.70% 101.58% 102.95% 102.72% 100.00%
Net Worth 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 4.80% QoQ % 3.30% -7.51% 3.37% 3.15% 1.88% 3.35% - Horiz. % 107.26% 103.84% 112.28% 108.62% 105.30% 103.35% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 274,884 270,900 270,900 252,973 252,973 239,029 239,029 9.79% QoQ % 1.47% 0.00% 7.09% 0.00% 5.83% 0.00% - Horiz. % 115.00% 113.33% 113.33% 105.83% 105.83% 100.00% 100.00%
Div Payout % 84.91 % 85.00 % 86.26 % 80.81 % 80.72 % 75.71 % 76.17 % 7.53% QoQ % -0.11% -1.46% 6.74% 0.11% 6.62% -0.60% - Horiz. % 111.47% 111.59% 113.25% 106.09% 105.97% 99.40% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 4.80% QoQ % 3.30% -7.51% 3.37% 3.15% 1.88% 3.35% - Horiz. % 107.26% 103.84% 112.28% 108.62% 105.30% 103.35% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 331,986 331,986 12.96% QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.76 % 20.89 % 20.75 % 21.04 % 20.83 % 20.99 % 21.34 % -1.83% QoQ % -0.62% 0.67% -1.38% 1.01% -0.76% -1.64% - Horiz. % 97.28% 97.89% 97.24% 98.59% 97.61% 98.36% 100.00%
ROE 15.71 % 15.98 % 14.56 % 15.00 % 15.49 % 15.90 % 16.34 % -2.59% QoQ % -1.69% 9.75% -2.93% -3.16% -2.58% -2.69% - Horiz. % 96.14% 97.80% 89.11% 91.80% 94.80% 97.31% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 391.39 382.89 379.95 373.54 377.61 453.03 442.98 -7.94% QoQ % 2.22% 0.77% 1.72% -1.08% -16.65% 2.27% - Horiz. % 88.35% 86.44% 85.77% 84.32% 85.24% 102.27% 100.00%
EPS 81.27 80.00 78.83 78.58 78.67 95.10 94.52 -9.60% QoQ % 1.59% 1.48% 0.32% -0.11% -17.28% 0.61% - Horiz. % 85.98% 84.64% 83.40% 83.14% 83.23% 100.61% 100.00%
DPS 69.00 68.00 68.00 63.50 63.50 72.00 72.00 -2.81% QoQ % 1.47% 0.00% 7.09% 0.00% -11.81% 0.00% - Horiz. % 95.83% 94.44% 94.44% 88.19% 88.19% 100.00% 100.00%
NAPS 5.1720 5.0070 5.4138 5.2373 5.0772 5.9802 5.7861 -7.23% QoQ % 3.30% -7.51% 3.37% 3.15% -15.10% 3.35% - Horiz. % 89.39% 86.53% 93.57% 90.52% 87.75% 103.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 391.39 382.89 379.95 373.54 377.61 377.52 369.15 3.99% QoQ % 2.22% 0.77% 1.72% -1.08% 0.02% 2.27% - Horiz. % 106.02% 103.72% 102.93% 101.19% 102.29% 102.27% 100.00%
EPS 81.27 80.00 78.83 78.58 78.67 79.25 78.77 2.11% QoQ % 1.59% 1.48% 0.32% -0.11% -0.73% 0.61% - Horiz. % 103.17% 101.56% 100.08% 99.76% 99.87% 100.61% 100.00%
DPS 69.00 68.00 68.00 63.50 63.50 60.00 60.00 9.79% QoQ % 1.47% 0.00% 7.09% 0.00% 5.83% 0.00% - Horiz. % 115.00% 113.33% 113.33% 105.83% 105.83% 100.00% 100.00%
NAPS 5.1720 5.0070 5.4138 5.2373 5.0772 4.9835 4.8218 4.80% QoQ % 3.30% -7.51% 3.37% 3.15% 1.88% 3.35% - Horiz. % 107.26% 103.84% 112.28% 108.62% 105.30% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 15.7600 15.9200 15.7400 17.0000 17.0800 19.8200 18.1600 -
P/RPS 4.03 4.16 4.14 4.55 4.52 4.38 4.10 -1.14% QoQ % -3.12% 0.48% -9.01% 0.66% 3.20% 6.83% - Horiz. % 98.29% 101.46% 100.98% 110.98% 110.24% 106.83% 100.00%
P/EPS 19.39 19.90 19.97 21.63 21.71 20.84 19.21 0.63% QoQ % -2.56% -0.35% -7.67% -0.37% 4.17% 8.49% - Horiz. % 100.94% 103.59% 103.96% 112.60% 113.01% 108.49% 100.00%
EY 5.16 5.03 5.01 4.62 4.61 4.80 5.20 -0.51% QoQ % 2.58% 0.40% 8.44% 0.22% -3.96% -7.69% - Horiz. % 99.23% 96.73% 96.35% 88.85% 88.65% 92.31% 100.00%
DY 4.38 4.27 4.32 3.74 3.72 3.63 3.96 6.97% QoQ % 2.58% -1.16% 15.51% 0.54% 2.48% -8.33% - Horiz. % 110.61% 107.83% 109.09% 94.44% 93.94% 91.67% 100.00%
P/NAPS 3.05 3.18 2.91 3.25 3.36 3.31 3.14 -1.93% QoQ % -4.09% 9.28% -10.46% -3.27% 1.51% 5.41% - Horiz. % 97.13% 101.27% 92.68% 103.50% 107.01% 105.41% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 10/01/18 -
Price 16.0600 15.6800 16.3800 16.8000 17.0000 16.1400 19.4200 -
P/RPS 4.10 4.10 4.31 4.50 4.50 3.56 4.38 -4.32% QoQ % 0.00% -4.87% -4.22% 0.00% 26.40% -18.72% - Horiz. % 93.61% 93.61% 98.40% 102.74% 102.74% 81.28% 100.00%
P/EPS 19.76 19.60 20.78 21.38 21.61 16.97 20.55 -2.59% QoQ % 0.82% -5.68% -2.81% -1.06% 27.34% -17.42% - Horiz. % 96.16% 95.38% 101.12% 104.04% 105.16% 82.58% 100.00%
EY 5.06 5.10 4.81 4.68 4.63 5.89 4.87 2.59% QoQ % -0.78% 6.03% 2.78% 1.08% -21.39% 20.94% - Horiz. % 103.90% 104.72% 98.77% 96.10% 95.07% 120.94% 100.00%
DY 4.30 4.34 4.15 3.78 3.74 4.46 3.71 10.37% QoQ % -0.92% 4.58% 9.79% 1.07% -16.14% 20.22% - Horiz. % 115.90% 116.98% 111.86% 101.89% 100.81% 120.22% 100.00%
P/NAPS 3.11 3.13 3.03 3.21 3.35 2.70 3.36 -5.04% QoQ % -0.64% 3.30% -5.61% -4.18% 24.07% -19.64% - Horiz. % 92.56% 93.15% 90.18% 95.54% 99.70% 80.36% 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 3Q2018 Announcement.pdf 
