[LPI] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
06-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -14.68%
YoY- 62.62%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,400,700 1,390,560 1,378,892 1,364,453 1,319,622 1,282,244 1,284,586 5.94%
PBT 356,020 355,176 518,925 549,412 629,310 328,724 393,066 -6.39%
Tax -78,766 -72,924 -81,702 -75,048 -73,300 -67,180 -72,077 6.10%
NP 277,254 282,252 437,223 474,364 556,010 261,544 320,989 -9.31%
-
NP to SH 277,254 282,252 437,223 474,364 556,010 261,544 320,989 -9.31%
-
Tax Rate 22.12% 20.53% 15.74% 13.66% 11.65% 20.44% 18.34% -
Total Cost 1,123,446 1,108,308 941,669 890,089 763,612 1,020,700 963,597 10.78%
-
Net Worth 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 3.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 179,272 - 265,588 110,661 165,993 - 232,390 -15.90%
Div Payout % 64.66% - 60.74% 23.33% 29.85% - 72.40% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 3.02%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.79% 20.30% 31.71% 34.77% 42.13% 20.40% 24.99% -
ROE 15.25% 16.26% 23.80% 27.02% 31.91% 15.87% 18.46% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 421.92 418.86 415.35 411.00 397.49 386.23 386.94 5.94%
EPS 83.52 85.00 131.70 142.89 167.48 78.80 96.69 -9.30%
DPS 54.00 0.00 80.00 33.33 50.00 0.00 70.00 -15.90%
NAPS 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 5.237 3.02%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 351.60 349.05 346.12 342.50 331.24 321.86 322.45 5.94%
EPS 69.59 70.85 109.75 119.07 139.57 65.65 80.57 -9.31%
DPS 45.00 0.00 66.67 27.78 41.67 0.00 58.33 -15.89%
NAPS 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 4.3642 3.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 18.88 17.00 16.38 16.58 15.86 15.36 16.08 -
P/RPS 4.47 4.06 3.94 4.03 3.99 3.98 4.16 4.91%
P/EPS 22.61 20.00 12.44 11.60 9.47 19.50 16.63 22.74%
EY 4.42 5.00 8.04 8.62 10.56 5.13 6.01 -18.53%
DY 2.86 0.00 4.88 2.01 3.15 0.00 4.35 -24.40%
P/NAPS 3.45 3.25 2.96 3.14 3.02 3.09 3.07 8.09%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 -
Price 18.60 17.18 17.34 16.50 16.14 15.58 15.70 -
P/RPS 4.41 4.10 4.17 4.01 4.06 4.03 4.06 5.67%
P/EPS 22.27 20.21 13.17 11.55 9.64 19.78 16.24 23.45%
EY 4.49 4.95 7.60 8.66 10.38 5.06 6.16 -19.02%
DY 2.90 0.00 4.61 2.02 3.10 0.00 4.46 -24.96%
P/NAPS 3.40 3.29 3.13 3.12 3.08 3.14 3.00 8.71%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment