[LPI] QoQ Cumulative Quarter Result on 30-Jun-2024 [#2]

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Cumulative Result
Revenue	939,164	469,760	1,905,416	1,424,063	925,663	463,300	1,657,590	-31.55%
YoY %	99.92%	-75.35%	33.80%	53.84%	99.80%	-72.05%	-	-
Horiz. %	56.66%	28.34%	114.95%	85.91%	55.84%	27.95%	100.00%	-
PBT	227,897	127,347	394,933	291,741	172,172	91,390	373,461	-28.07%
YoY %	78.96%	-67.75%	35.37%	69.45%	88.39%	-75.53%	-	-
Horiz. %	61.02%	34.10%	105.75%	78.12%	46.10%	24.47%	100.00%	-
Tax	-48,603	-26,056	-81,207	-56,595	-34,394	-17,556	-96,854	-36.87%
YoY %	-86.53%	67.91%	-43.49%	-64.55%	-95.91%	81.87%	-	-
Horiz. %	50.18%	26.90%	83.84%	58.43%	35.51%	18.13%	100.00%	-
NP	179,294	101,291	313,726	235,146	137,778	73,834	276,607	-25.12%
YoY %	77.01%	-67.71%	33.42%	70.67%	86.61%	-73.31%	-	-
Horiz. %	64.82%	36.62%	113.42%	85.01%	49.81%	26.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,294	101,291	313,726	235,146	137,778	73,834	276,607	-25.12%
YoY %	77.01%	-67.71%	33.42%	70.67%	86.61%	-73.31%	-	-
Horiz. %	64.82%	36.62%	113.42%	85.01%	49.81%	26.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.33%	20.46%	20.56%	19.40%	19.98%	19.21%	25.93%	-
YoY %	4.25%	-0.49%	5.98%	-2.90%	4.01%	-25.92%	-	-
Horiz. %	82.26%	78.90%	79.29%	74.82%	77.05%	74.08%	100.00%	-
Total Cost	759,870	368,469	1,591,690	1,188,917	787,885	389,466	1,380,983	-32.87%
YoY %	106.22%	-76.85%	33.88%	50.90%	102.30%	-71.80%	-	-
Horiz. %	55.02%	26.68%	115.26%	86.09%	57.05%	28.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,241,502	2,207,838	2,279,985	2,148,957	2,108,282	2,068,643	2,177,402	1.95%
YoY %	1.52%	-3.16%	6.10%	1.93%	1.92%	-4.99%	-	-
Horiz. %	102.94%	101.40%	104.71%	98.69%	96.83%	95.01%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	119,514	-	262,932	103,579	103,579	-	239,029	-37.03%
YoY %	0.00%	-	153.85%	0.00%	0.00%	-	-	-
Horiz. %	50.00%	-	110.00%	43.33%	43.33%	-	100.00%	-
Div Payout %	66.66%	-	83.81%	44.05%	75.18%	-	86.41%	-
YoY %	0.00%	-	90.26%	-41.41%	0.00%	-	-	-
Horiz. %	77.14%	-	96.99%	50.98%	87.00%	-	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	2,241,502	2,207,838	2,279,985	2,148,957	2,108,282	2,068,643	2,177,402	1.95%
YoY %	1.52%	-3.16%	6.10%	1.93%	1.92%	-4.99%	-	-
Horiz. %	102.94%	101.40%	104.71%	98.69%	96.83%	95.01%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	398,383	398,383	398,383	0.00%
YoY %	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%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	19.09%	21.56%	16.46%	16.51%	14.88%	15.94%	16.69%	-
YoY %	-11.46%	30.98%	-0.30%	10.95%	-6.65%	-4.49%	-	-
Horiz. %	114.38%	129.18%	98.62%	98.92%	89.16%	95.51%	100.00%	-
ROE	8.00%	4.59%	13.76%	10.94%	6.54%	3.57%	12.70%	-
YoY %	74.29%	-66.64%	25.78%	67.28%	83.19%	-71.89%	-	-
Horiz. %	62.99%	36.14%	108.35%	86.14%	51.50%	28.11%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	235.74	117.92	478.29	357.46	232.36	116.30	416.08	-31.55%
YoY %	99.92%	-75.35%	33.80%	53.84%	99.79%	-72.05%	-	-
Horiz. %	56.66%	28.34%	114.95%	85.91%	55.85%	27.95%	100.00%	-
EPS	45.01	25.43	78.75	59.03	34.58	18.53	69.43	-25.11%
YoY %	77.00%	-67.71%	33.41%	70.71%	86.62%	-73.31%	-	-
Horiz. %	64.83%	36.63%	113.42%	85.02%	49.81%	26.69%	100.00%	-
DPS	30.00	0.00	66.00	26.00	26.00	0.00	60.00	-37.03%
YoY %	0.00%	0.00%	153.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	110.00%	43.33%	43.33%	0.00%	100.00%	-
NAPS	5.6265	5.542	5.7231	5.3942	5.2921	5.1926	5.4656	1.95%
YoY %	1.52%	-3.16%	6.10%	1.93%	1.92%	-4.99%	-	-
Horiz. %	102.94%	101.40%	104.71%	98.69%	96.83%	95.01%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	235.74	117.92	478.29	357.46	232.36	116.30	416.08	-31.55%
YoY %	99.92%	-75.35%	33.80%	53.84%	99.79%	-72.05%	-	-
Horiz. %	56.66%	28.34%	114.95%	85.91%	55.85%	27.95%	100.00%	-
EPS	45.01	25.43	78.75	59.03	34.58	18.53	69.43	-25.11%
YoY %	77.00%	-67.71%	33.41%	70.71%	86.62%	-73.31%	-	-
Horiz. %	64.83%	36.63%	113.42%	85.02%	49.81%	26.69%	100.00%	-
DPS	30.00	0.00	66.00	26.00	26.00	0.00	60.00	-37.03%
YoY %	0.00%	0.00%	153.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	110.00%	43.33%	43.33%	0.00%	100.00%	-
NAPS	5.6265	5.542	5.7231	5.3942	5.2921	5.1926	5.4656	1.95%
YoY %	1.52%	-3.16%	6.10%	1.93%	1.92%	-4.99%	-	-
Horiz. %	102.94%	101.40%	104.71%	98.69%	96.83%	95.01%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	12.46	12.14	11.96	11.46	11.80	12.10	12.64	-
P/RPS	5.29	10.30	2.50	3.21	5.08	10.40	3.04	44.72%
YoY %	-48.64%	312.00%	-22.12%	-36.81%	-51.15%	242.11%	-	-
Horiz. %	174.01%	338.82%	82.24%	105.59%	167.11%	342.11%	100.00%	-
P/EPS	27.69	47.75	15.19	19.42	34.12	65.29	18.20	32.31%
YoY %	-42.01%	214.35%	-21.78%	-43.08%	-47.74%	258.74%	-	-
Horiz. %	152.14%	262.36%	83.46%	106.70%	187.47%	358.74%	100.00%	-
EY	3.61	2.09	6.58	5.15	2.93	1.53	5.49	-24.40%
YoY %	72.73%	-68.24%	27.77%	75.77%	91.50%	-72.13%	-	-
Horiz. %	65.76%	38.07%	119.85%	93.81%	53.37%	27.87%	100.00%	-
DY	2.41	0.00	5.52	2.27	2.20	0.00	4.75	-36.41%
YoY %	0.00%	0.00%	143.17%	3.18%	0.00%	0.00%	-	-
Horiz. %	50.74%	0.00%	116.21%	47.79%	46.32%	0.00%	100.00%	-
P/NAPS	2.21	2.19	2.09	2.12	2.23	2.33	2.31	-2.90%
YoY %	0.91%	4.78%	-1.42%	-4.93%	-4.29%	0.87%	-	-
Horiz. %	95.67%	94.81%	90.48%	91.77%	96.54%	100.87%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	21/08/24	29/04/24	26/02/24	24/10/23	25/08/23	20/04/23	07/02/23	-
Price	13.34	11.92	12.36	12.00	11.86	12.10	12.88	-
P/RPS	5.66	10.11	2.58	3.36	5.10	10.40	3.10	49.43%
YoY %	-44.02%	291.86%	-23.21%	-34.12%	-50.96%	235.48%	-	-
Horiz. %	182.58%	326.13%	83.23%	108.39%	164.52%	335.48%	100.00%	-
P/EPS	29.64	46.88	15.70	20.33	34.29	65.29	18.55	36.71%
YoY %	-36.77%	198.60%	-22.77%	-40.71%	-47.48%	251.97%	-	-
Horiz. %	159.78%	252.72%	84.64%	109.60%	184.85%	351.97%	100.00%	-
EY	3.37	2.13	6.37	4.92	2.92	1.53	5.39	-26.90%
YoY %	58.22%	-66.56%	29.47%	68.49%	90.85%	-71.61%	-	-
Horiz. %	62.52%	39.52%	118.18%	91.28%	54.17%	28.39%	100.00%	-
DY	2.25	0.00	5.34	2.17	2.19	0.00	4.66	-38.48%
YoY %	0.00%	0.00%	146.08%	-0.91%	0.00%	0.00%	-	-
Horiz. %	48.28%	0.00%	114.59%	46.57%	47.00%	0.00%	100.00%	-
P/NAPS	2.37	2.15	2.16	2.22	2.24	2.33	2.36	0.28%
YoY %	10.23%	-0.46%	-2.70%	-0.89%	-3.86%	-1.27%	-	-
Horiz. %	100.42%	91.10%	91.53%	94.07%	94.92%	98.73%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos