[LPI] QoQ TTM Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,361,963 1,347,941 1,313,417 1,284,586 1,245,131 1,196,860 1,183,625 9.78% QoQ % 1.04% 2.63% 2.24% 3.17% 4.03% 1.12% - Horiz. % 115.07% 113.88% 110.97% 108.53% 105.20% 101.12% 100.00%
PBT 537,675 535,146 404,501 393,066 400,749 383,299 350,021 33.03% QoQ % 0.47% 32.30% 2.91% -1.92% 4.55% 9.51% - Horiz. % 153.61% 152.89% 115.56% 112.30% 114.49% 109.51% 100.00%
Tax -79,691 -79,088 -75,323 -72,077 -64,912 -59,109 -60,389 20.25% QoQ % -0.76% -5.00% -4.50% -11.04% -9.82% 2.12% - Horiz. % 131.96% 130.96% 124.73% 119.35% 107.49% 97.88% 100.00%
NP 457,984 456,058 329,178 320,989 335,837 324,190 289,632 35.61% QoQ % 0.42% 38.54% 2.55% -4.42% 3.59% 11.93% - Horiz. % 158.13% 157.46% 113.65% 110.83% 115.95% 111.93% 100.00%
NP to SH 457,984 456,058 329,178 320,989 335,837 324,190 289,632 35.61% QoQ % 0.42% 38.54% 2.55% -4.42% 3.59% 11.93% - Horiz. % 158.13% 157.46% 113.65% 110.83% 115.95% 111.93% 100.00%
Tax Rate 14.82 % 14.78 % 18.62 % 18.34 % 16.20 % 15.42 % 17.25 % -9.60% QoQ % 0.27% -20.62% 1.53% 13.21% 5.06% -10.61% - Horiz. % 85.91% 85.68% 107.94% 106.32% 93.91% 89.39% 100.00%
Total Cost 903,979 891,883 984,239 963,597 909,294 872,670 893,993 0.74% QoQ % 1.36% -9.38% 2.14% 5.97% 4.20% -2.39% - Horiz. % 101.12% 99.76% 110.09% 107.79% 101.71% 97.61% 100.00%
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34% QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% - Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 248,989 248,989 232,390 232,390 187,865 187,865 165,533 31.18% QoQ % 0.00% 7.14% 0.00% 23.70% 0.00% 13.49% - Horiz. % 150.42% 150.42% 140.39% 140.39% 113.49% 113.49% 100.00%
Div Payout % 54.37 % 54.60 % 70.60 % 72.40 % 55.94 % 57.95 % 57.15 % -3.26% QoQ % -0.42% -22.66% -2.49% 29.42% -3.47% 1.40% - Horiz. % 95.14% 95.54% 123.53% 126.68% 97.88% 101.40% 100.00%
Equity 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34% QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% - Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 - 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 33.63 % 33.83 % 25.06 % 24.99 % 26.97 % 27.09 % 24.47 % 23.54% QoQ % -0.59% 35.00% 0.28% -7.34% -0.44% 10.71% - Horiz. % 137.43% 138.25% 102.41% 102.13% 110.22% 110.71% 100.00%
ROE 26.09 % 26.17 % 19.97 % 18.46 % 20.78 % 19.46 % 17.84 % 28.75% QoQ % -0.31% 31.05% 8.18% -11.16% 6.78% 9.08% - Horiz. % 146.24% 146.69% 111.94% 103.48% 116.48% 109.08% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 410.25 406.02 395.62 386.94 375.06 360.52 356.53 9.78% QoQ % 1.04% 2.63% 2.24% 3.17% 4.03% 1.12% - Horiz. % 115.07% 113.88% 110.96% 108.53% 105.20% 101.12% 100.00%
EPS 137.95 137.37 99.15 96.69 101.16 97.65 87.24 35.62% QoQ % 0.42% 38.55% 2.54% -4.42% 3.59% 11.93% - Horiz. % 158.13% 157.46% 113.65% 110.83% 115.96% 111.93% 100.00%
DPS 75.00 75.00 70.00 70.00 56.59 56.59 49.86 31.18% QoQ % 0.00% 7.14% 0.00% 23.70% 0.00% 13.50% - Horiz. % 150.42% 150.42% 140.39% 140.39% 113.50% 113.50% 100.00%
NAPS 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 4.8903 5.34% QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% - Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,402 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 341.86 338.34 329.67 322.43 312.53 300.41 297.09 9.78% QoQ % 1.04% 2.63% 2.25% 3.17% 4.03% 1.12% - Horiz. % 115.07% 113.88% 110.97% 108.53% 105.20% 101.12% 100.00%
EPS 114.96 114.47 82.62 80.57 84.30 81.37 72.70 35.62% QoQ % 0.43% 38.55% 2.54% -4.42% 3.60% 11.93% - Horiz. % 158.13% 157.46% 113.65% 110.83% 115.96% 111.93% 100.00%
DPS 62.50 62.50 58.33 58.33 47.15 47.15 41.55 31.18% QoQ % 0.00% 7.15% 0.00% 23.71% 0.00% 13.48% - Horiz. % 150.42% 150.42% 140.39% 140.39% 113.48% 113.48% 100.00%
NAPS 4.4065 4.3735 4.1366 4.3640 4.0573 4.1809 4.0751 5.34% QoQ % 0.75% 5.73% -5.21% 7.56% -2.96% 2.60% - Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 15.0800 -
P/RPS 4.04 3.91 3.88 4.16 3.67 3.85 4.23 -3.01% QoQ % 3.32% 0.77% -6.73% 13.35% -4.68% -8.98% - Horiz. % 95.51% 92.43% 91.73% 98.35% 86.76% 91.02% 100.00%
P/EPS 12.02 11.55 15.49 16.63 13.62 14.21 17.29 -21.47% QoQ % 4.07% -25.44% -6.86% 22.10% -4.15% -17.81% - Horiz. % 69.52% 66.80% 89.59% 96.18% 78.77% 82.19% 100.00%
EY 8.32 8.66 6.46 6.01 7.34 7.04 5.79 27.26% QoQ % -3.93% 34.06% 7.49% -18.12% 4.26% 21.59% - Horiz. % 143.70% 149.57% 111.57% 103.80% 126.77% 121.59% 100.00%
DY 4.52 4.73 4.56 4.35 4.11 4.08 3.31 23.02% QoQ % -4.44% 3.73% 4.83% 5.84% 0.74% 23.26% - Horiz. % 136.56% 142.90% 137.76% 131.42% 124.17% 123.26% 100.00%
P/NAPS 3.14 3.02 3.09 3.07 2.83 2.77 3.08 1.29% QoQ % 3.97% -2.27% 0.65% 8.48% 2.17% -10.06% - Horiz. % 101.95% 98.05% 100.32% 99.68% 91.88% 89.94% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 -
Price 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 14.8800 -
P/RPS 4.02 3.98 3.94 4.06 3.85 3.93 4.17 -2.41% QoQ % 1.01% 1.02% -2.96% 5.45% -2.04% -5.76% - Horiz. % 96.40% 95.44% 94.48% 97.36% 92.33% 94.24% 100.00%
P/EPS 11.96 11.75 15.71 16.24 14.27 14.52 17.06 -21.03% QoQ % 1.79% -25.21% -3.26% 13.81% -1.72% -14.89% - Horiz. % 70.11% 68.87% 92.09% 95.19% 83.65% 85.11% 100.00%
EY 8.36 8.51 6.36 6.16 7.01 6.89 5.86 26.65% QoQ % -1.76% 33.81% 3.25% -12.13% 1.74% 17.58% - Horiz. % 142.66% 145.22% 108.53% 105.12% 119.62% 117.58% 100.00%
DY 4.55 4.65 4.49 4.46 3.92 3.99 3.35 22.58% QoQ % -2.15% 3.56% 0.67% 13.78% -1.75% 19.10% - Horiz. % 135.82% 138.81% 134.03% 133.13% 117.01% 119.10% 100.00%
P/NAPS 3.12 3.08 3.14 3.00 2.97 2.83 3.04 1.74% QoQ % 1.30% -1.91% 4.67% 1.01% 4.95% -6.91% - Horiz. % 102.63% 101.32% 103.29% 98.68% 97.70% 93.09% 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 4Q2015 Announcement.pdf 
