[LPI] QoQ TTM Result on 31-Dec-2020 [#4]

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	1,711,077	1,678,918	1,658,470	1,621,592	1,598,464	1,626,550	1,613,907	3.97%
YoY %	1.92%	1.23%	2.27%	1.45%	-1.73%	0.78%	-	-
Horiz. %	106.02%	104.03%	102.76%	100.48%	99.04%	100.78%	100.00%	-
PBT	462,651	443,398	433,797	433,565	425,589	424,863	417,191	7.13%
YoY %	4.34%	2.21%	0.05%	1.87%	0.17%	1.84%	-	-
Horiz. %	110.90%	106.28%	103.98%	103.92%	102.01%	101.84%	100.00%	-
Tax	-95,807	-95,759	-92,676	-96,837	-97,490	-95,124	-94,071	1.22%
YoY %	-0.05%	-3.33%	4.30%	0.67%	-2.49%	-1.12%	-	-
Horiz. %	101.85%	101.79%	98.52%	102.94%	103.63%	101.12%	100.00%	-
NP	366,844	347,639	341,121	336,728	328,099	329,739	323,120	8.82%
YoY %	5.52%	1.91%	1.30%	2.63%	-0.50%	2.05%	-	-
Horiz. %	113.53%	107.59%	105.57%	104.21%	101.54%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	366,844	347,639	341,121	336,728	328,099	329,739	323,120	8.82%
YoY %	5.52%	1.91%	1.30%	2.63%	-0.50%	2.05%	-	-
Horiz. %	113.53%	107.59%	105.57%	104.21%	101.54%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.71%	21.60%	21.36%	22.34%	22.91%	22.39%	22.55%	-
YoY %	-4.12%	1.12%	-4.39%	-2.49%	2.32%	-0.71%	-	-
Horiz. %	91.84%	95.79%	94.72%	99.07%	101.60%	99.29%	100.00%	-
Total Cost	1,344,233	1,331,279	1,317,349	1,284,864	1,270,365	1,296,811	1,290,787	2.73%
YoY %	0.97%	1.06%	2.53%	1.14%	-2.04%	0.47%	-	-
Horiz. %	104.14%	103.14%	102.06%	99.54%	98.42%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,040,796	2,059,241	1,992,831	2,066,532	1,756,988	1,818,897	1,714,999	12.28%
YoY %	-0.90%	3.33%	-3.57%	17.62%	-3.40%	6.06%	-	-
Horiz. %	119.00%	120.07%	116.20%	120.50%	102.45%	106.06%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	290,819	290,819	286,835	286,835	282,851	282,851	278,868	2.83%
YoY %	0.00%	1.39%	0.00%	1.41%	0.00%	1.43%	-	-
Horiz. %	104.29%	104.29%	102.86%	102.86%	101.43%	101.43%	100.00%	-
Div Payout %	79.28%	83.66%	84.09%	85.18%	86.21%	85.78%	86.30%	-
YoY %	-5.24%	-0.51%	-1.28%	-1.19%	0.50%	-0.60%	-	-
Horiz. %	91.87%	96.94%	97.44%	98.70%	99.90%	99.40%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	2,040,796	2,059,241	1,992,831	2,066,532	1,756,988	1,818,897	1,714,999	12.28%
YoY %	-0.90%	3.33%	-3.57%	17.62%	-3.40%	6.06%	-	-
Horiz. %	119.00%	120.07%	116.20%	120.50%	102.45%	106.06%	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%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	21.44%	20.71%	20.57%	20.77%	20.53%	20.27%	20.02%	-
YoY %	3.52%	0.68%	-0.96%	1.17%	1.28%	1.25%	-	-
Horiz. %	107.09%	103.45%	102.75%	103.75%	102.55%	101.25%	100.00%	-
ROE	17.98%	16.88%	17.12%	16.29%	18.67%	18.13%	18.84%	-
YoY %	6.52%	-1.40%	5.10%	-12.75%	2.98%	-3.77%	-	-
Horiz. %	95.44%	89.60%	90.87%	86.46%	99.10%	96.23%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	429.51	421.43	416.30	407.04	401.24	408.29	405.11	3.97%
YoY %	1.92%	1.23%	2.27%	1.45%	-1.73%	0.78%	-	-
Horiz. %	106.02%	104.03%	102.76%	100.48%	99.04%	100.78%	100.00%	-
EPS	92.08	87.26	85.63	84.52	82.36	82.77	81.11	8.81%
YoY %	5.52%	1.90%	1.31%	2.62%	-0.50%	2.05%	-	-
Horiz. %	113.52%	107.58%	105.57%	104.20%	101.54%	102.05%	100.00%	-
DPS	73.00	73.00	72.00	72.00	71.00	71.00	70.00	2.83%
YoY %	0.00%	1.39%	0.00%	1.41%	0.00%	1.43%	-	-
Horiz. %	104.29%	104.29%	102.86%	102.86%	101.43%	101.43%	100.00%	-
NAPS	5.1227	5.169	5.0023	5.1873	4.4103	4.5657	4.3049	12.28%
YoY %	-0.90%	3.33%	-3.57%	17.62%	-3.40%	6.06%	-	-
Horiz. %	119.00%	120.07%	116.20%	120.50%	102.45%	106.06%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	429.51	421.43	416.30	407.04	401.24	408.29	405.11	3.97%
YoY %	1.92%	1.23%	2.27%	1.45%	-1.73%	0.78%	-	-
Horiz. %	106.02%	104.03%	102.76%	100.48%	99.04%	100.78%	100.00%	-
EPS	92.08	87.26	85.63	84.52	82.36	82.77	81.11	8.81%
YoY %	5.52%	1.90%	1.31%	2.62%	-0.50%	2.05%	-	-
Horiz. %	113.52%	107.58%	105.57%	104.20%	101.54%	102.05%	100.00%	-
DPS	73.00	73.00	72.00	72.00	71.00	71.00	70.00	2.83%
YoY %	0.00%	1.39%	0.00%	1.41%	0.00%	1.43%	-	-
Horiz. %	104.29%	104.29%	102.86%	102.86%	101.43%	101.43%	100.00%	-
NAPS	5.1227	5.169	5.0023	5.1873	4.4103	4.5657	4.3049	12.28%
YoY %	-0.90%	3.33%	-3.57%	17.62%	-3.40%	6.06%	-	-
Horiz. %	119.00%	120.07%	116.20%	120.50%	102.45%	106.06%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	14.08	13.78	13.64	13.72	12.92	13.40	11.60	-
P/RPS	3.28	3.27	3.28	3.37	3.22	3.28	2.86	9.55%
YoY %	0.31%	-0.30%	-2.67%	4.66%	-1.83%	14.69%	-	-
Horiz. %	114.69%	114.34%	114.69%	117.83%	112.59%	114.69%	100.00%	-
P/EPS	15.29	15.79	15.93	16.23	15.69	16.19	14.30	4.55%
YoY %	-3.17%	-0.88%	-1.85%	3.44%	-3.09%	13.22%	-	-
Horiz. %	106.92%	110.42%	111.40%	113.50%	109.72%	113.22%	100.00%	-
EY	6.54	6.33	6.28	6.16	6.37	6.18	6.99	-4.33%
YoY %	3.32%	0.80%	1.95%	-3.30%	3.07%	-11.59%	-	-
Horiz. %	93.56%	90.56%	89.84%	88.13%	91.13%	88.41%	100.00%	-
DY	5.18	5.30	5.28	5.25	5.50	5.30	6.03	-9.62%
YoY %	-2.26%	0.38%	0.57%	-4.55%	3.77%	-12.11%	-	-
Horiz. %	85.90%	87.89%	87.56%	87.06%	91.21%	87.89%	100.00%	-
P/NAPS	2.75	2.67	2.73	2.64	2.93	2.93	2.69	1.48%
YoY %	3.00%	-2.20%	3.41%	-9.90%	0.00%	8.92%	-	-
Horiz. %	102.23%	99.26%	101.49%	98.14%	108.92%	108.92%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	14/10/21	05/08/21	15/04/21	03/02/21	15/10/20	17/08/20	04/05/20	-
Price	14.06	13.82	13.90	13.46	12.82	13.20	12.98	-
P/RPS	3.27	3.28	3.34	3.31	3.20	3.23	3.20	1.45%
YoY %	-0.30%	-1.80%	0.91%	3.44%	-0.93%	0.94%	-	-
Horiz. %	102.19%	102.50%	104.38%	103.44%	100.00%	100.94%	100.00%	-
P/EPS	15.27	15.84	16.23	15.92	15.57	15.95	16.00	-3.06%
YoY %	-3.60%	-2.40%	1.95%	2.25%	-2.38%	-0.31%	-	-
Horiz. %	95.44%	99.00%	101.44%	99.50%	97.31%	99.69%	100.00%	-
EY	6.55	6.31	6.16	6.28	6.42	6.27	6.25	3.17%
YoY %	3.80%	2.44%	-1.91%	-2.18%	2.39%	0.32%	-	-
Horiz. %	104.80%	100.96%	98.56%	100.48%	102.72%	100.32%	100.00%	-
DY	5.19	5.28	5.18	5.35	5.54	5.38	5.39	-2.48%
YoY %	-1.70%	1.93%	-3.18%	-3.43%	2.97%	-0.19%	-	-
Horiz. %	96.29%	97.96%	96.10%	99.26%	102.78%	99.81%	100.00%	-
P/NAPS	2.74	2.67	2.78	2.59	2.91	2.89	3.02	-6.27%
YoY %	2.62%	-3.96%	7.34%	-11.00%	0.69%	-4.30%	-	-
Horiz. %	90.73%	88.41%	92.05%	85.76%	96.36%	95.70%	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

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

HLIND

HONG LEONG INDUSTRIES BHD

323

PTRANS

PERAK TRANSIT BERHAD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

147

HLCAP

HONG LEONG CAPITAL BERHAD

132

MYEG

MY E.G. SERVICES BHD

127

SAPNRG

SAPURA ENERGY BERHAD

120

PBBANK

PUBLIC BANK BHD

114

YTL

YTL CORPORATION BHD

100

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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