[LPI] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	1,857,228	1,788,469	1,723,151	1,657,590	1,653,466	1,651,739	1,674,687	7.13%
YoY %	3.84%	3.79%	3.96%	0.25%	0.10%	-1.37%	-	-
Horiz. %	110.90%	106.79%	102.89%	98.98%	98.73%	98.63%	100.00%	-
PBT	412,672	396,397	389,083	373,461	350,462	378,506	414,936	-0.36%
YoY %	4.11%	1.88%	4.18%	6.56%	-7.41%	-8.78%	-	-
Horiz. %	99.45%	95.53%	93.77%	90.00%	84.46%	91.22%	100.00%	-
Tax	-93,960	-100,308	-100,170	-96,854	-84,354	-81,760	-91,039	2.12%
YoY %	6.33%	-0.14%	-3.42%	-14.82%	-3.17%	10.19%	-	-
Horiz. %	103.21%	110.18%	110.03%	106.39%	92.66%	89.81%	100.00%	-
NP	318,712	296,089	288,913	276,607	266,108	296,746	323,897	-1.06%
YoY %	7.64%	2.48%	4.45%	3.95%	-10.32%	-8.38%	-	-
Horiz. %	98.40%	91.41%	89.20%	85.40%	82.16%	91.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	318,712	296,089	288,913	276,607	266,108	296,746	323,897	-1.06%
YoY %	7.64%	2.48%	4.45%	3.95%	-10.32%	-8.38%	-	-
Horiz. %	98.40%	91.41%	89.20%	85.40%	82.16%	91.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.77%	25.30%	25.75%	25.93%	24.07%	21.60%	21.94%	-
YoY %	-10.00%	-1.75%	-0.69%	7.73%	11.44%	-1.55%	-	-
Horiz. %	103.78%	115.31%	117.37%	118.19%	109.71%	98.45%	100.00%	-
Total Cost	1,538,516	1,492,380	1,434,238	1,380,983	1,387,358	1,354,993	1,350,790	9.05%
YoY %	3.09%	4.05%	3.86%	-0.46%	2.39%	0.31%	-	-
Horiz. %	113.90%	110.48%	106.18%	102.24%	102.71%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,148,957	2,108,282	2,068,643	2,177,402	2,073,225	2,123,819	2,127,444	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	243,013	243,013	239,029	239,029	278,868	278,868	294,803	-12.07%
YoY %	0.00%	1.67%	0.00%	-14.29%	0.00%	-5.41%	-	-
Horiz. %	82.43%	82.43%	81.08%	81.08%	94.59%	94.59%	100.00%	-
Div Payout %	76.25%	82.07%	82.73%	86.41%	104.80%	93.98%	91.02%	-
YoY %	-7.09%	-0.80%	-4.26%	-17.55%	11.51%	3.25%	-	-
Horiz. %	83.77%	90.17%	90.89%	94.94%	115.14%	103.25%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	2,148,957	2,108,282	2,068,643	2,177,402	2,073,225	2,123,819	2,127,444	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	17.16%	16.56%	16.77%	16.69%	16.09%	17.97%	19.34%	-
YoY %	3.62%	-1.25%	0.48%	3.73%	-10.46%	-7.08%	-	-
Horiz. %	88.73%	85.63%	86.71%	86.30%	83.20%	92.92%	100.00%	-
ROE	14.83%	14.04%	13.97%	12.70%	12.84%	13.97%	15.22%	-
YoY %	5.63%	0.50%	10.00%	-1.09%	-8.09%	-8.21%	-	-
Horiz. %	97.44%	92.25%	91.79%	83.44%	84.36%	91.79%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	466.19	448.93	432.54	416.08	415.04	414.61	420.37	7.13%
YoY %	3.84%	3.79%	3.96%	0.25%	0.10%	-1.37%	-	-
Horiz. %	110.90%	106.79%	102.90%	98.98%	98.73%	98.63%	100.00%	-
EPS	80.00	74.32	72.52	69.43	66.80	74.49	81.30	-1.06%
YoY %	7.64%	2.48%	4.45%	3.94%	-10.32%	-8.38%	-	-
Horiz. %	98.40%	91.41%	89.20%	85.40%	82.16%	91.62%	100.00%	-
DPS	61.00	61.00	60.00	60.00	70.00	70.00	74.00	-12.07%
YoY %	0.00%	1.67%	0.00%	-14.29%	0.00%	-5.41%	-	-
Horiz. %	82.43%	82.43%	81.08%	81.08%	94.59%	94.59%	100.00%	-
NAPS	5.3942	5.2921	5.1926	5.4656	5.2041	5.3311	5.3402	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	466.19	448.93	432.54	416.08	415.04	414.61	420.37	7.13%
YoY %	3.84%	3.79%	3.96%	0.25%	0.10%	-1.37%	-	-
Horiz. %	110.90%	106.79%	102.90%	98.98%	98.73%	98.63%	100.00%	-
EPS	80.00	74.32	72.52	69.43	66.80	74.49	81.30	-1.06%
YoY %	7.64%	2.48%	4.45%	3.94%	-10.32%	-8.38%	-	-
Horiz. %	98.40%	91.41%	89.20%	85.40%	82.16%	91.62%	100.00%	-
DPS	61.00	61.00	60.00	60.00	70.00	70.00	74.00	-12.07%
YoY %	0.00%	1.67%	0.00%	-14.29%	0.00%	-5.41%	-	-
Horiz. %	82.43%	82.43%	81.08%	81.08%	94.59%	94.59%	100.00%	-
NAPS	5.3942	5.2921	5.1926	5.4656	5.2041	5.3311	5.3402	0.67%
YoY %	1.93%	1.92%	-4.99%	5.02%	-2.38%	-0.17%	-	-
Horiz. %	101.01%	99.10%	97.24%	102.35%	97.45%	99.83%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	11.46	11.80	12.10	12.64	12.40	13.30	13.98	-
P/RPS	2.46	2.63	2.80	3.04	2.99	3.21	3.33	-18.26%
YoY %	-6.46%	-6.07%	-7.89%	1.67%	-6.85%	-3.60%	-	-
Horiz. %	73.87%	78.98%	84.08%	91.29%	89.79%	96.40%	100.00%	-
P/EPS	14.32	15.88	16.68	18.20	18.56	17.86	17.19	-11.45%
YoY %	-9.82%	-4.80%	-8.35%	-1.94%	3.92%	3.90%	-	-
Horiz. %	83.30%	92.38%	97.03%	105.88%	107.97%	103.90%	100.00%	-
EY	6.98	6.30	5.99	5.49	5.39	5.60	5.82	12.86%
YoY %	10.79%	5.18%	9.11%	1.86%	-3.75%	-3.78%	-	-
Horiz. %	119.93%	108.25%	102.92%	94.33%	92.61%	96.22%	100.00%	-
DY	5.32	5.17	4.96	4.75	5.65	5.26	5.29	0.37%
YoY %	2.90%	4.23%	4.42%	-15.93%	7.41%	-0.57%	-	-
Horiz. %	100.57%	97.73%	93.76%	89.79%	106.81%	99.43%	100.00%	-
P/NAPS	2.12	2.23	2.33	2.31	2.38	2.49	2.62	-13.15%
YoY %	-4.93%	-4.29%	0.87%	-2.94%	-4.42%	-4.96%	-	-
Horiz. %	80.92%	85.11%	88.93%	88.17%	90.84%	95.04%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	24/10/23	25/08/23	20/04/23	07/02/23	17/10/22	02/08/22	14/04/22	-
Price	12.00	11.86	12.10	12.88	12.34	13.34	13.94	-
P/RPS	2.57	2.64	2.80	3.10	2.97	3.22	3.32	-15.67%
YoY %	-2.65%	-5.71%	-9.68%	4.38%	-7.76%	-3.01%	-	-
Horiz. %	77.41%	79.52%	84.34%	93.37%	89.46%	96.99%	100.00%	-
P/EPS	15.00	15.96	16.68	18.55	18.47	17.91	17.15	-8.53%
YoY %	-6.02%	-4.32%	-10.08%	0.43%	3.13%	4.43%	-	-
Horiz. %	87.46%	93.06%	97.26%	108.16%	107.70%	104.43%	100.00%	-
EY	6.67	6.27	5.99	5.39	5.41	5.58	5.83	9.37%
YoY %	6.38%	4.67%	11.13%	-0.37%	-3.05%	-4.29%	-	-
Horiz. %	114.41%	107.55%	102.74%	92.45%	92.80%	95.71%	100.00%	-
DY	5.08	5.14	4.96	4.66	5.67	5.25	5.31	-2.90%
YoY %	-1.17%	3.63%	6.44%	-17.81%	8.00%	-1.13%	-	-
Horiz. %	95.67%	96.80%	93.41%	87.76%	106.78%	98.87%	100.00%	-
P/NAPS	2.22	2.24	2.33	2.36	2.37	2.50	2.61	-10.21%
YoY %	-0.89%	-3.86%	-1.27%	-0.42%	-5.20%	-4.21%	-	-
Horiz. %	85.06%	85.82%	89.27%	90.42%	90.80%	95.79%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 15:40:00

EMA 5

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

417

PTRANS

PERAK TRANSIT BERHAD

417

HLIND

HONG LEONG INDUSTRIES BHD

389

YTLPOWR

YTL POWER INTERNATIONAL BHD

372

SAPNRG

SAPURA ENERGY BERHAD

353

MAYBANK

MALAYAN BANKING BHD

334

PBBANK

PUBLIC BANK BHD

311

GENTING

GENTING BHD

297

DNEX

DAGANG NEXCHANGE BERHAD

269

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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