[LPI] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Announcement Date
15-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -2.22%
YoY- 5.64%
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,717,734 1,718,257 1,721,558 1,763,144 1,621,592 1,598,944 1,606,906 4.53%
PBT 437,316 452,512 416,092 392,592 433,565 413,730 396,426 6.74%
Tax -92,637 -90,362 -83,634 -63,352 -96,837 -91,736 -85,790 5.23%
NP 344,679 362,149 332,458 329,240 336,728 321,994 310,636 7.15%
-
NP to SH 344,679 362,149 332,458 329,240 336,728 321,994 310,636 7.15%
-
Tax Rate 21.18% 19.97% 20.10% 16.14% 22.34% 22.17% 21.64% -
Total Cost 1,373,055 1,356,108 1,389,100 1,433,904 1,284,864 1,276,949 1,296,270 3.90%
-
Net Worth 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 11.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 294,803 154,041 231,062 - 286,835 148,729 223,094 20.35%
Div Payout % 85.53% 42.54% 69.50% - 85.18% 46.19% 71.82% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 11.15%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.07% 21.08% 19.31% 18.67% 20.77% 20.14% 19.33% -
ROE 16.16% 17.75% 16.14% 16.52% 16.29% 18.33% 17.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 431.18 431.31 432.14 442.58 407.04 401.36 403.36 4.53%
EPS 86.52 90.91 83.46 82.64 84.52 80.83 77.98 7.15%
DPS 74.00 38.67 58.00 0.00 72.00 37.33 56.00 20.35%
NAPS 5.3532 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 11.15%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 431.18 431.31 432.14 442.58 407.04 401.36 403.36 4.53%
EPS 86.52 90.91 83.46 82.64 84.52 80.83 77.98 7.15%
DPS 74.00 38.67 58.00 0.00 72.00 37.33 56.00 20.35%
NAPS 5.3532 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 11.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 14.06 14.08 13.78 13.64 13.72 12.92 13.40 -
P/RPS 3.26 3.26 3.19 3.08 3.37 3.22 3.32 -1.20%
P/EPS 16.25 15.49 16.51 16.50 16.23 15.99 17.19 -3.66%
EY 6.15 6.46 6.06 6.06 6.16 6.26 5.82 3.73%
DY 5.26 2.75 4.21 0.00 5.25 2.89 4.18 16.50%
P/NAPS 2.63 2.75 2.67 2.73 2.64 2.93 2.93 -6.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 07/02/22 14/10/21 05/08/21 15/04/21 03/02/21 15/10/20 17/08/20 -
Price 14.64 14.06 13.82 13.90 13.46 12.82 13.20 -
P/RPS 3.40 3.26 3.20 3.14 3.31 3.19 3.27 2.62%
P/EPS 16.92 15.47 16.56 16.82 15.92 15.86 16.93 -0.03%
EY 5.91 6.47 6.04 5.95 6.28 6.30 5.91 0.00%
DY 5.05 2.75 4.20 0.00 5.35 2.91 4.24 12.32%
P/NAPS 2.73 2.74 2.67 2.78 2.59 2.91 2.89 -3.71%

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