[LPI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	1,657,590	1,224,425	794,784	397,739	1,717,734	1,288,693	860,779	54.59%
YoY %	35.38%	54.06%	99.83%	-76.85%	33.29%	49.71%	-	-
Horiz. %	192.57%	142.25%	92.33%	46.21%	199.56%	149.71%	100.00%	-
PBT	373,461	252,530	149,236	75,768	437,316	339,384	208,046	47.54%
YoY %	47.89%	69.22%	96.96%	-82.67%	28.86%	63.13%	-	-
Horiz. %	179.51%	121.38%	71.73%	36.42%	210.20%	163.13%	100.00%	-
Tax	-96,854	-59,489	-30,940	-14,240	-92,637	-67,772	-41,817	74.78%
YoY %	-62.81%	-92.27%	-117.28%	84.63%	-36.69%	-62.07%	-	-
Horiz. %	231.61%	142.26%	73.99%	34.05%	221.53%	162.07%	100.00%	-
NP	276,607	193,041	118,296	61,528	344,679	271,612	166,229	40.29%
YoY %	43.29%	63.18%	92.26%	-82.15%	26.90%	63.40%	-	-
Horiz. %	166.40%	116.13%	71.16%	37.01%	207.35%	163.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,607	193,041	118,296	61,528	344,679	271,612	166,229	40.29%
YoY %	43.29%	63.18%	92.26%	-82.15%	26.90%	63.40%	-	-
Horiz. %	166.40%	116.13%	71.16%	37.01%	207.35%	163.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	23.56%	20.73%	18.79%	21.18%	19.97%	20.10%	-
YoY %	10.06%	13.65%	10.32%	-11.28%	6.06%	-0.65%	-	-
Horiz. %	129.00%	117.21%	103.13%	93.48%	105.37%	99.35%	100.00%	-
Total Cost	1,380,983	1,031,384	676,488	336,211	1,373,055	1,017,081	694,550	57.92%
YoY %	33.90%	52.46%	101.21%	-75.51%	35.00%	46.44%	-	-
Horiz. %	198.83%	148.50%	97.40%	48.41%	197.69%	146.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,177,402	2,073,225	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	3.77%
YoY %	5.02%	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	-	-
Horiz. %	105.74%	100.68%	103.14%	103.31%	103.56%	99.10%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	239,029	99,595	99,595	-	294,803	115,531	115,531	62.15%
YoY %	140.00%	0.00%	0.00%	-	155.17%	0.00%	-	-
Horiz. %	206.90%	86.21%	86.21%	-	255.17%	100.00%	100.00%	-
Div Payout %	86.41%	51.59%	84.19%	-	85.53%	42.54%	69.50%	-
YoY %	67.49%	-38.72%	0.00%	-	101.06%	-38.79%	-	-
Horiz. %	124.33%	74.23%	121.14%	-	123.06%	61.21%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,177,402	2,073,225	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	3.77%
YoY %	5.02%	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	-	-
Horiz. %	105.74%	100.68%	103.14%	103.31%	103.56%	99.10%	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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	16.69%	15.77%	14.88%	15.47%	20.07%	21.08%	19.31%	-
YoY %	5.83%	5.98%	-3.81%	-22.92%	-4.79%	9.17%	-	-
Horiz. %	86.43%	81.67%	77.06%	80.11%	103.94%	109.17%	100.00%	-
ROE	12.70%	9.31%	5.57%	2.89%	16.16%	13.31%	8.07%	-
YoY %	36.41%	67.15%	92.73%	-82.12%	21.41%	64.93%	-	-
Horiz. %	157.37%	115.37%	69.02%	35.81%	200.25%	164.93%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	416.08	307.35	199.50	99.84	431.18	323.48	216.07	54.59%
YoY %	35.38%	54.06%	99.82%	-76.84%	33.29%	49.71%	-	-
Horiz. %	192.57%	142.25%	92.33%	46.21%	199.56%	149.71%	100.00%	-
EPS	69.43	48.46	29.69	15.44	86.52	68.18	41.73	40.28%
YoY %	43.27%	63.22%	92.29%	-82.15%	26.90%	63.38%	-	-
Horiz. %	166.38%	116.13%	71.15%	37.00%	207.33%	163.38%	100.00%	-
DPS	60.00	25.00	25.00	0.00	74.00	29.00	29.00	62.15%
YoY %	140.00%	0.00%	0.00%	0.00%	155.17%	0.00%	-	-
Horiz. %	206.90%	86.21%	86.21%	0.00%	255.17%	100.00%	100.00%	-
NAPS	5.4656	5.2041	5.3311	5.3402	5.3532	5.1227	5.169	3.77%
YoY %	5.02%	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	-	-
Horiz. %	105.74%	100.68%	103.14%	103.31%	103.56%	99.10%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	416.08	307.35	199.50	99.84	431.18	323.48	216.07	54.59%
YoY %	35.38%	54.06%	99.82%	-76.84%	33.29%	49.71%	-	-
Horiz. %	192.57%	142.25%	92.33%	46.21%	199.56%	149.71%	100.00%	-
EPS	69.43	48.46	29.69	15.44	86.52	68.18	41.73	40.28%
YoY %	43.27%	63.22%	92.29%	-82.15%	26.90%	63.38%	-	-
Horiz. %	166.38%	116.13%	71.15%	37.00%	207.33%	163.38%	100.00%	-
DPS	60.00	25.00	25.00	0.00	74.00	29.00	29.00	62.15%
YoY %	140.00%	0.00%	0.00%	0.00%	155.17%	0.00%	-	-
Horiz. %	206.90%	86.21%	86.21%	0.00%	255.17%	100.00%	100.00%	-
NAPS	5.4656	5.2041	5.3311	5.3402	5.3532	5.1227	5.169	3.77%
YoY %	5.02%	-2.38%	-0.17%	-0.24%	4.50%	-0.90%	-	-
Horiz. %	105.74%	100.68%	103.14%	103.31%	103.56%	99.10%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	12.64	12.40	13.30	13.98	14.06	14.08	13.78	-
P/RPS	3.04	4.03	6.67	14.00	3.26	4.35	6.38	-38.91%
YoY %	-24.57%	-39.58%	-52.36%	329.45%	-25.06%	-31.82%	-	-
Horiz. %	47.65%	63.17%	104.55%	219.44%	51.10%	68.18%	100.00%	-
P/EPS	18.20	25.59	44.79	90.52	16.25	20.65	33.03	-32.71%
YoY %	-28.88%	-42.87%	-50.52%	457.05%	-21.31%	-37.48%	-	-
Horiz. %	55.10%	77.48%	135.60%	274.05%	49.20%	62.52%	100.00%	-
EY	5.49	3.91	2.23	1.10	6.15	4.84	3.03	48.46%
YoY %	40.41%	75.34%	102.73%	-82.11%	27.07%	59.74%	-	-
Horiz. %	181.19%	129.04%	73.60%	36.30%	202.97%	159.74%	100.00%	-
DY	4.75	2.02	1.88	0.00	5.26	2.06	2.10	72.05%
YoY %	135.15%	7.45%	0.00%	0.00%	155.34%	-1.90%	-	-
Horiz. %	226.19%	96.19%	89.52%	0.00%	250.48%	98.10%	100.00%	-
P/NAPS	2.31	2.38	2.49	2.62	2.63	2.75	2.67	-9.17%
YoY %	-2.94%	-4.42%	-4.96%	-0.38%	-4.36%	3.00%	-	-
Horiz. %	86.52%	89.14%	93.26%	98.13%	98.50%	103.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	07/02/23	17/10/22	02/08/22	14/04/22	07/02/22	14/10/21	05/08/21	-
Price	12.88	12.34	13.34	13.94	14.64	14.06	13.82	-
P/RPS	3.10	4.01	6.69	13.96	3.40	4.35	6.40	-38.24%
YoY %	-22.69%	-40.06%	-52.08%	310.59%	-21.84%	-32.03%	-	-
Horiz. %	48.44%	62.66%	104.53%	218.12%	53.12%	67.97%	100.00%	-
P/EPS	18.55	25.47	44.92	90.26	16.92	20.62	33.12	-31.98%
YoY %	-27.17%	-43.30%	-50.23%	433.45%	-17.94%	-37.74%	-	-
Horiz. %	56.01%	76.90%	135.63%	272.52%	51.09%	62.26%	100.00%	-
EY	5.39	3.93	2.23	1.11	5.91	4.85	3.02	46.98%
YoY %	37.15%	76.23%	100.90%	-81.22%	21.86%	60.60%	-	-
Horiz. %	178.48%	130.13%	73.84%	36.75%	195.70%	160.60%	100.00%	-
DY	4.66	2.03	1.87	0.00	5.05	2.06	2.10	69.88%
YoY %	129.56%	8.56%	0.00%	0.00%	145.15%	-1.90%	-	-
Horiz. %	221.90%	96.67%	89.05%	0.00%	240.48%	98.10%	100.00%	-
P/NAPS	2.36	2.37	2.50	2.61	2.73	2.74	2.67	-7.87%
YoY %	-0.42%	-5.20%	-4.21%	-4.40%	-0.36%	2.62%	-	-
Horiz. %	88.39%	88.76%	93.63%	97.75%	102.25%	102.62%	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