[LPI] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
17-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.32%
YoY- -27.46%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,788,469 1,723,151 1,657,590 1,653,466 1,651,739 1,674,687 1,717,734 2.73%
PBT 396,397 389,083 373,461 350,462 378,506 414,936 437,316 -6.35%
Tax -100,308 -100,170 -96,854 -84,354 -81,760 -91,039 -92,637 5.46%
NP 296,089 288,913 276,607 266,108 296,746 323,897 344,679 -9.65%
-
NP to SH 296,089 288,913 276,607 266,108 296,746 323,897 344,679 -9.65%
-
Tax Rate 25.30% 25.75% 25.93% 24.07% 21.60% 21.94% 21.18% -
Total Cost 1,492,380 1,434,238 1,380,983 1,387,358 1,354,993 1,350,790 1,373,055 5.72%
-
Net Worth 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 -0.76%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 243,013 239,029 239,029 278,868 278,868 294,803 294,803 -12.11%
Div Payout % 82.07% 82.73% 86.41% 104.80% 93.98% 91.02% 85.53% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 -0.76%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 16.56% 16.77% 16.69% 16.09% 17.97% 19.34% 20.07% -
ROE 14.04% 13.97% 12.70% 12.84% 13.97% 15.22% 16.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 448.93 432.54 416.08 415.04 414.61 420.37 431.18 2.73%
EPS 74.32 72.52 69.43 66.80 74.49 81.30 86.52 -9.66%
DPS 61.00 60.00 60.00 70.00 70.00 74.00 74.00 -12.11%
NAPS 5.2921 5.1926 5.4656 5.2041 5.3311 5.3402 5.3532 -0.76%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 448.93 432.54 416.08 415.04 414.61 420.37 431.18 2.73%
EPS 74.32 72.52 69.43 66.80 74.49 81.30 86.52 -9.66%
DPS 61.00 60.00 60.00 70.00 70.00 74.00 74.00 -12.11%
NAPS 5.2921 5.1926 5.4656 5.2041 5.3311 5.3402 5.3532 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 11.80 12.10 12.64 12.40 13.30 13.98 14.06 -
P/RPS 2.63 2.80 3.04 2.99 3.21 3.33 3.26 -13.37%
P/EPS 15.88 16.68 18.20 18.56 17.86 17.19 16.25 -1.52%
EY 6.30 5.99 5.49 5.39 5.60 5.82 6.15 1.62%
DY 5.17 4.96 4.75 5.65 5.26 5.29 5.26 -1.14%
P/NAPS 2.23 2.33 2.31 2.38 2.49 2.62 2.63 -10.44%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 20/04/23 07/02/23 17/10/22 02/08/22 14/04/22 07/02/22 -
Price 11.86 12.10 12.88 12.34 13.34 13.94 14.64 -
P/RPS 2.64 2.80 3.10 2.97 3.22 3.32 3.40 -15.55%
P/EPS 15.96 16.68 18.55 18.47 17.91 17.15 16.92 -3.82%
EY 6.27 5.99 5.39 5.41 5.58 5.83 5.91 4.03%
DY 5.14 4.96 4.66 5.67 5.25 5.31 5.05 1.18%
P/NAPS 2.24 2.33 2.36 2.37 2.50 2.61 2.73 -12.38%

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