[LPI] YoY Annualized Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,606,906 1,559,208 1,468,092 1,400,700 1,319,622 1,192,912 1,138,578 5.90% YoY % 3.06% 6.21% 4.81% 6.14% 10.62% 4.77% - Horiz. % 141.13% 136.94% 128.94% 123.02% 115.90% 104.77% 100.00%
PBT 396,426 376,138 356,910 356,020 629,310 345,150 262,450 7.11% YoY % 5.39% 5.39% 0.25% -43.43% 82.33% 31.51% - Horiz. % 151.05% 143.32% 135.99% 135.65% 239.78% 131.51% 100.00%
Tax -85,790 -80,258 -80,434 -78,766 -73,300 -59,278 -58,926 6.45% YoY % -6.89% 0.22% -2.12% -7.46% -23.65% -0.60% - Horiz. % 145.59% 136.20% 136.50% 133.67% 124.39% 100.60% 100.00%
NP 310,636 295,880 276,476 277,254 556,010 285,872 203,524 7.29% YoY % 4.99% 7.02% -0.28% -50.14% 94.50% 40.46% - Horiz. % 152.63% 145.38% 135.84% 136.23% 273.19% 140.46% 100.00%
NP to SH 310,636 295,880 276,476 277,254 556,010 285,872 203,524 7.29% YoY % 4.99% 7.02% -0.28% -50.14% 94.50% 40.46% - Horiz. % 152.63% 145.38% 135.84% 136.23% 273.19% 140.46% 100.00%
Tax Rate 21.64 % 21.34 % 22.54 % 22.12 % 11.65 % 17.17 % 22.45 % -0.61% YoY % 1.41% -5.32% 1.90% 89.87% -32.15% -23.52% - Horiz. % 96.39% 95.06% 100.40% 98.53% 51.89% 76.48% 100.00%
Total Cost 1,296,270 1,263,328 1,191,616 1,123,446 763,612 907,040 935,054 5.59% YoY % 2.61% 6.02% 6.07% 47.12% -15.81% -3.00% - Horiz. % 138.63% 135.11% 127.44% 120.15% 81.67% 97.00% 100.00%
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 2.15% YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% - Horiz. % 113.64% 128.73% 126.37% 113.58% 108.86% 104.06% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 223,094 215,126 207,159 179,272 165,993 132,794 88,124 16.73% YoY % 3.70% 3.85% 15.56% 8.00% 25.00% 50.69% - Horiz. % 253.16% 244.12% 235.08% 203.43% 188.36% 150.69% 100.00%
Div Payout % 71.82 % 72.71 % 74.93 % 64.66 % 29.85 % 46.45 % 43.30 % 8.79% YoY % -1.22% -2.96% 15.88% 116.62% -35.74% 7.27% - Horiz. % 165.87% 167.92% 173.05% 149.33% 68.94% 107.27% 100.00%
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 2.15% YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% - Horiz. % 113.64% 128.73% 126.37% 113.58% 108.86% 104.06% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,311 10.37% YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.69% - Horiz. % 180.83% 180.83% 180.83% 150.69% 150.69% 150.69% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.33 % 18.98 % 18.83 % 19.79 % 42.13 % 23.96 % 17.88 % 1.31% YoY % 1.84% 0.80% -4.85% -53.03% 75.83% 34.00% - Horiz. % 108.11% 106.15% 105.31% 110.68% 235.63% 134.00% 100.00%
ROE 17.08 % 14.36 % 13.67 % 15.25 % 31.91 % 17.16 % 12.72 % 5.03% YoY % 18.94% 5.05% -10.36% -52.21% 85.96% 34.91% - Horiz. % 134.28% 112.89% 107.47% 119.89% 250.86% 134.91% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 403.36 391.38 368.51 421.92 397.49 359.33 516.80 -4.04% YoY % 3.06% 6.21% -12.66% 6.15% 10.62% -30.47% - Horiz. % 78.05% 75.73% 71.31% 81.64% 76.91% 69.53% 100.00%
EPS 77.98 74.28 69.40 83.52 167.48 86.10 92.38 -2.78% YoY % 4.98% 7.03% -16.91% -50.13% 94.52% -6.80% - Horiz. % 84.41% 80.41% 75.12% 90.41% 181.29% 93.20% 100.00%
DPS 56.00 54.00 52.00 54.00 50.00 40.00 40.00 5.76% YoY % 3.70% 3.85% -3.70% 8.00% 25.00% 0.00% - Horiz. % 140.00% 135.00% 130.00% 135.00% 125.00% 100.00% 100.00%
NAPS 4.5657 5.1720 5.0772 5.4759 5.2484 5.0173 7.2652 -7.44% YoY % -11.72% 1.87% -7.28% 4.33% 4.61% -30.94% - Horiz. % 62.84% 71.19% 69.88% 75.37% 72.24% 69.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 403.36 391.38 368.51 351.60 331.24 299.44 285.80 5.90% YoY % 3.06% 6.21% 4.81% 6.15% 10.62% 4.77% - Horiz. % 141.13% 136.94% 128.94% 123.02% 115.90% 104.77% 100.00%
EPS 77.98 74.28 69.40 69.59 139.57 71.76 51.09 7.30% YoY % 4.98% 7.03% -0.27% -50.14% 94.50% 40.46% - Horiz. % 152.63% 145.39% 135.84% 136.21% 273.18% 140.46% 100.00%
DPS 56.00 54.00 52.00 45.00 41.67 33.33 22.12 16.73% YoY % 3.70% 3.85% 15.56% 7.99% 25.02% 50.68% - Horiz. % 253.16% 244.12% 235.08% 203.44% 188.38% 150.68% 100.00%
NAPS 4.5657 5.1720 5.0772 4.5633 4.3737 4.1811 4.0178 2.15% YoY % -11.72% 1.87% 11.26% 4.34% 4.61% 4.06% - Horiz. % 113.64% 128.73% 126.37% 113.58% 108.86% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 13.4000 15.7600 17.0800 18.8800 15.8600 13.8800 16.9000 -
P/RPS 3.32 4.03 4.63 4.47 3.99 3.86 3.27 0.25% YoY % -17.62% -12.96% 3.58% 12.03% 3.37% 18.04% - Horiz. % 101.53% 123.24% 141.59% 136.70% 122.02% 118.04% 100.00%
P/EPS 17.19 21.22 24.61 22.61 9.47 16.12 18.29 -1.03% YoY % -18.99% -13.77% 8.85% 138.75% -41.25% -11.86% - Horiz. % 93.99% 116.02% 134.55% 123.62% 51.78% 88.14% 100.00%
EY 5.82 4.71 4.06 4.42 10.56 6.20 5.47 1.04% YoY % 23.57% 16.01% -8.14% -58.14% 70.32% 13.35% - Horiz. % 106.40% 86.11% 74.22% 80.80% 193.05% 113.35% 100.00%
DY 4.18 3.43 3.04 2.86 3.15 2.88 2.37 9.91% YoY % 21.87% 12.83% 6.29% -9.21% 9.37% 21.52% - Horiz. % 176.37% 144.73% 128.27% 120.68% 132.91% 121.52% 100.00%
P/NAPS 2.93 3.05 3.36 3.45 3.02 2.77 2.33 3.89% YoY % -3.93% -9.23% -2.61% 14.24% 9.03% 18.88% - Horiz. % 125.75% 130.90% 144.21% 148.07% 129.61% 118.88% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 -
Price 13.2000 16.0600 17.0000 18.6000 16.1400 14.1800 17.5800 -
P/RPS 3.27 4.10 4.61 4.41 4.06 3.95 3.40 -0.65% YoY % -20.24% -11.06% 4.54% 8.62% 2.78% 16.18% - Horiz. % 96.18% 120.59% 135.59% 129.71% 119.41% 116.18% 100.00%
P/EPS 16.93 21.62 24.50 22.27 9.64 16.47 19.03 -1.93% YoY % -21.69% -11.76% 10.01% 131.02% -41.47% -13.45% - Horiz. % 88.96% 113.61% 128.74% 117.03% 50.66% 86.55% 100.00%
EY 5.91 4.62 4.08 4.49 10.38 6.07 5.25 1.99% YoY % 27.92% 13.24% -9.13% -56.74% 71.00% 15.62% - Horiz. % 112.57% 88.00% 77.71% 85.52% 197.71% 115.62% 100.00%
DY 4.24 3.36 3.06 2.90 3.10 2.82 2.28 10.88% YoY % 26.19% 9.80% 5.52% -6.45% 9.93% 23.68% - Horiz. % 185.96% 147.37% 134.21% 127.19% 135.96% 123.68% 100.00%
P/NAPS 2.89 3.11 3.35 3.40 3.08 2.83 2.42 3.00% YoY % -7.07% -7.16% -1.47% 10.39% 8.83% 16.94% - Horiz. % 119.42% 128.51% 138.43% 140.50% 127.27% 116.94% 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 2Q2017 Announcement.pdf 
