[LPI] QoQ TTM Result on 30-Sep-2021 [#3]

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	1,651,739	1,674,687	1,717,734	1,711,077	1,678,918	1,658,470	1,621,592	1.23%
YoY %	-1.37%	-2.51%	0.39%	1.92%	1.23%	2.27%	-	-
Horiz. %	101.86%	103.27%	105.93%	105.52%	103.54%	102.27%	100.00%	-
PBT	378,506	414,936	437,316	462,651	443,398	433,797	433,565	-8.67%
YoY %	-8.78%	-5.12%	-5.48%	4.34%	2.21%	0.05%	-	-
Horiz. %	87.30%	95.70%	100.87%	106.71%	102.27%	100.05%	100.00%	-
Tax	-81,760	-91,039	-92,637	-95,807	-95,759	-92,676	-96,837	-10.69%
YoY %	10.19%	1.73%	3.31%	-0.05%	-3.33%	4.30%	-	-
Horiz. %	84.43%	94.01%	95.66%	98.94%	98.89%	95.70%	100.00%	-
NP	296,746	323,897	344,679	366,844	347,639	341,121	336,728	-8.10%
YoY %	-8.38%	-6.03%	-6.04%	5.52%	1.91%	1.30%	-	-
Horiz. %	88.13%	96.19%	102.36%	108.94%	103.24%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,746	323,897	344,679	366,844	347,639	341,121	336,728	-8.10%
YoY %	-8.38%	-6.03%	-6.04%	5.52%	1.91%	1.30%	-	-
Horiz. %	88.13%	96.19%	102.36%	108.94%	103.24%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	21.94%	21.18%	20.71%	21.60%	21.36%	22.34%	-
YoY %	-1.55%	3.59%	2.27%	-4.12%	1.12%	-4.39%	-	-
Horiz. %	96.69%	98.21%	94.81%	92.70%	96.69%	95.61%	100.00%	-
Total Cost	1,354,993	1,350,790	1,373,055	1,344,233	1,331,279	1,317,349	1,284,864	3.61%
YoY %	0.31%	-1.62%	2.14%	0.97%	1.06%	2.53%	-	-
Horiz. %	105.46%	105.13%	106.86%	104.62%	103.61%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	1,992,831	2,066,532	1.84%
YoY %	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-3.57%	-	-
Horiz. %	102.77%	102.95%	103.20%	98.75%	99.65%	96.43%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	278,868	294,803	294,803	290,819	290,819	286,835	286,835	-1.86%
YoY %	-5.41%	0.00%	1.37%	0.00%	1.39%	0.00%	-	-
Horiz. %	97.22%	102.78%	102.78%	101.39%	101.39%	100.00%	100.00%	-
Div Payout %	93.98%	91.02%	85.53%	79.28%	83.66%	84.09%	85.18%	-
YoY %	3.25%	6.42%	7.88%	-5.24%	-0.51%	-1.28%	-	-
Horiz. %	110.33%	106.86%	100.41%	93.07%	98.22%	98.72%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	2,123,819	2,127,444	2,132,623	2,040,796	2,059,241	1,992,831	2,066,532	1.84%
YoY %	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-3.57%	-	-
Horiz. %	102.77%	102.95%	103.20%	98.75%	99.65%	96.43%	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%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	17.97%	19.34%	20.07%	21.44%	20.71%	20.57%	20.77%	-
YoY %	-7.08%	-3.64%	-6.39%	3.52%	0.68%	-0.96%	-	-
Horiz. %	86.52%	93.12%	96.63%	103.23%	99.71%	99.04%	100.00%	-
ROE	13.97%	15.22%	16.16%	17.98%	16.88%	17.12%	16.29%	-
YoY %	-8.21%	-5.82%	-10.12%	6.52%	-1.40%	5.10%	-	-
Horiz. %	85.76%	93.43%	99.20%	110.37%	103.62%	105.10%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	414.61	420.37	431.18	429.51	421.43	416.30	407.04	1.23%
YoY %	-1.37%	-2.51%	0.39%	1.92%	1.23%	2.27%	-	-
Horiz. %	101.86%	103.27%	105.93%	105.52%	103.54%	102.27%	100.00%	-
EPS	74.49	81.30	86.52	92.08	87.26	85.63	84.52	-8.09%
YoY %	-8.38%	-6.03%	-6.04%	5.52%	1.90%	1.31%	-	-
Horiz. %	88.13%	96.19%	102.37%	108.94%	103.24%	101.31%	100.00%	-
DPS	70.00	74.00	74.00	73.00	73.00	72.00	72.00	-1.86%
YoY %	-5.41%	0.00%	1.37%	0.00%	1.39%	0.00%	-	-
Horiz. %	97.22%	102.78%	102.78%	101.39%	101.39%	100.00%	100.00%	-
NAPS	5.3311	5.3402	5.3532	5.1227	5.169	5.0023	5.1873	1.84%
YoY %	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-3.57%	-	-
Horiz. %	102.77%	102.95%	103.20%	98.75%	99.65%	96.43%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	414.61	420.37	431.18	429.51	421.43	416.30	407.04	1.23%
YoY %	-1.37%	-2.51%	0.39%	1.92%	1.23%	2.27%	-	-
Horiz. %	101.86%	103.27%	105.93%	105.52%	103.54%	102.27%	100.00%	-
EPS	74.49	81.30	86.52	92.08	87.26	85.63	84.52	-8.09%
YoY %	-8.38%	-6.03%	-6.04%	5.52%	1.90%	1.31%	-	-
Horiz. %	88.13%	96.19%	102.37%	108.94%	103.24%	101.31%	100.00%	-
DPS	70.00	74.00	74.00	73.00	73.00	72.00	72.00	-1.86%
YoY %	-5.41%	0.00%	1.37%	0.00%	1.39%	0.00%	-	-
Horiz. %	97.22%	102.78%	102.78%	101.39%	101.39%	100.00%	100.00%	-
NAPS	5.3311	5.3402	5.3532	5.1227	5.169	5.0023	5.1873	1.84%
YoY %	-0.17%	-0.24%	4.50%	-0.90%	3.33%	-3.57%	-	-
Horiz. %	102.77%	102.95%	103.20%	98.75%	99.65%	96.43%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	13.30	13.98	14.06	14.08	13.78	13.64	13.72	-
P/RPS	3.21	3.33	3.26	3.28	3.27	3.28	3.37	-3.19%
YoY %	-3.60%	2.15%	-0.61%	0.31%	-0.30%	-2.67%	-	-
Horiz. %	95.25%	98.81%	96.74%	97.33%	97.03%	97.33%	100.00%	-
P/EPS	17.86	17.19	16.25	15.29	15.79	15.93	16.23	6.60%
YoY %	3.90%	5.78%	6.28%	-3.17%	-0.88%	-1.85%	-	-
Horiz. %	110.04%	105.91%	100.12%	94.21%	97.29%	98.15%	100.00%	-
EY	5.60	5.82	6.15	6.54	6.33	6.28	6.16	-6.17%
YoY %	-3.78%	-5.37%	-5.96%	3.32%	0.80%	1.95%	-	-
Horiz. %	90.91%	94.48%	99.84%	106.17%	102.76%	101.95%	100.00%	-
DY	5.26	5.29	5.26	5.18	5.30	5.28	5.25	0.12%
YoY %	-0.57%	0.57%	1.54%	-2.26%	0.38%	0.57%	-	-
Horiz. %	100.19%	100.76%	100.19%	98.67%	100.95%	100.57%	100.00%	-
P/NAPS	2.49	2.62	2.63	2.75	2.67	2.73	2.64	-3.83%
YoY %	-4.96%	-0.38%	-4.36%	3.00%	-2.20%	3.41%	-	-
Horiz. %	94.32%	99.24%	99.62%	104.17%	101.14%	103.41%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	02/08/22	14/04/22	07/02/22	14/10/21	05/08/21	15/04/21	03/02/21	-
Price	13.34	13.94	14.64	14.06	13.82	13.90	13.46	-
P/RPS	3.22	3.32	3.40	3.27	3.28	3.34	3.31	-1.82%
YoY %	-3.01%	-2.35%	3.98%	-0.30%	-1.80%	0.91%	-	-
Horiz. %	97.28%	100.30%	102.72%	98.79%	99.09%	100.91%	100.00%	-
P/EPS	17.91	17.15	16.92	15.27	15.84	16.23	15.92	8.19%
YoY %	4.43%	1.36%	10.81%	-3.60%	-2.40%	1.95%	-	-
Horiz. %	112.50%	107.73%	106.28%	95.92%	99.50%	101.95%	100.00%	-
EY	5.58	5.83	5.91	6.55	6.31	6.16	6.28	-7.59%
YoY %	-4.29%	-1.35%	-9.77%	3.80%	2.44%	-1.91%	-	-
Horiz. %	88.85%	92.83%	94.11%	104.30%	100.48%	98.09%	100.00%	-
DY	5.25	5.31	5.05	5.19	5.28	5.18	5.35	-1.25%
YoY %	-1.13%	5.15%	-2.70%	-1.70%	1.93%	-3.18%	-	-
Horiz. %	98.13%	99.25%	94.39%	97.01%	98.69%	96.82%	100.00%	-
P/NAPS	2.50	2.61	2.73	2.74	2.67	2.78	2.59	-2.33%
YoY %	-4.21%	-4.40%	-0.36%	2.62%	-3.96%	7.34%	-	-
Horiz. %	96.53%	100.77%	105.41%	105.79%	103.09%	107.34%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 11:20:00

EMA 5

5 Mins

SELL

2024-04-29 11:20:00

ADX

5 Mins

SELL

2024-04-29 09:10:00

EMA 5

10 Mins

BUY

2024-04-29 09:00:00

EMA 5

5 Mins

BUY

2024-04-29 09:00:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.195

+0.025

248,003,200

HSI-HUS

0.075

-0.015

138,710,900

MYEG

0.91

-0.005

132,126,400

TWL

0.03

0.00

85,537,600

CAPITALA

0.795

+0.06

47,828,100

TOPGLOV

0.875

+0.045

34,375,500

HSI-CVA

0.29

+0.035

31,159,500

PWRWELL

0.465

+0.02

29,338,000

YTL

3.16

+0.13

28,130,000

HSI-HUQ

0.085

-0.03

26,993,000

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.76

+0.34

26,261,800

APOLLO

6.80

+0.31

89,100

MPI

29.78

+0.28

13,200

PBA

2.04

+0.22

2,263,700

SYNERGY

1.52

+0.19

3,197,500

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

DLADY

34.36

+0.16

8,000

YTLPOWR-C30

1.71

+0.15

2,000

More gainer Stocks

UTDPLT

24.46

-0.44

282,200

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,460,300

NESTLE

127.00

-0.20

32,600

PETDAG

21.70

-0.14

2,500

HSI-HS5

0.385

-0.12

1,476,000

KUAISHO-C17

0.08

-0.12

58,800

SKYWLD-CD

0.05

-0.10

358,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More