[LPI] QoQ TTM Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	1,717,734	1,711,077	1,678,918	1,658,470	1,621,592	1,598,464	1,626,550	3.69%
YoY %	0.39%	1.92%	1.23%	2.27%	1.45%	-1.73%	-	-
Horiz. %	105.61%	105.20%	103.22%	101.96%	99.70%	98.27%	100.00%	-
PBT	437,316	462,651	443,398	433,797	433,565	425,589	424,863	1.93%
YoY %	-5.48%	4.34%	2.21%	0.05%	1.87%	0.17%	-	-
Horiz. %	102.93%	108.89%	104.36%	102.10%	102.05%	100.17%	100.00%	-
Tax	-92,637	-95,807	-95,759	-92,676	-96,837	-97,490	-95,124	-1.74%
YoY %	3.31%	-0.05%	-3.33%	4.30%	0.67%	-2.49%	-	-
Horiz. %	97.39%	100.72%	100.67%	97.43%	101.80%	102.49%	100.00%	-
NP	344,679	366,844	347,639	341,121	336,728	328,099	329,739	2.98%
YoY %	-6.04%	5.52%	1.91%	1.30%	2.63%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.43%	103.45%	102.12%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,679	366,844	347,639	341,121	336,728	328,099	329,739	2.98%
YoY %	-6.04%	5.52%	1.91%	1.30%	2.63%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.43%	103.45%	102.12%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	20.71%	21.60%	21.36%	22.34%	22.91%	22.39%	-
YoY %	2.27%	-4.12%	1.12%	-4.39%	-2.49%	2.32%	-	-
Horiz. %	94.60%	92.50%	96.47%	95.40%	99.78%	102.32%	100.00%	-
Total Cost	1,373,055	1,344,233	1,331,279	1,317,349	1,284,864	1,270,365	1,296,811	3.87%
YoY %	2.14%	0.97%	1.06%	2.53%	1.14%	-2.04%	-	-
Horiz. %	105.88%	103.66%	102.66%	101.58%	99.08%	97.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,132,623	2,040,796	2,059,241	1,992,831	2,066,532	1,756,988	1,818,897	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	294,803	290,819	290,819	286,835	286,835	282,851	282,851	2.78%
YoY %	1.37%	0.00%	1.39%	0.00%	1.41%	0.00%	-	-
Horiz. %	104.23%	102.82%	102.82%	101.41%	101.41%	100.00%	100.00%	-
Div Payout %	85.53%	79.28%	83.66%	84.09%	85.18%	86.21%	85.78%	-
YoY %	7.88%	-5.24%	-0.51%	-1.28%	-1.19%	0.50%	-	-
Horiz. %	99.71%	92.42%	97.53%	98.03%	99.30%	100.50%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	2,132,623	2,040,796	2,059,241	1,992,831	2,066,532	1,756,988	1,818,897	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	20.07%	21.44%	20.71%	20.57%	20.77%	20.53%	20.27%	-
YoY %	-6.39%	3.52%	0.68%	-0.96%	1.17%	1.28%	-	-
Horiz. %	99.01%	105.77%	102.17%	101.48%	102.47%	101.28%	100.00%	-
ROE	16.16%	17.98%	16.88%	17.12%	16.29%	18.67%	18.13%	-
YoY %	-10.12%	6.52%	-1.40%	5.10%	-12.75%	2.98%	-	-
Horiz. %	89.13%	99.17%	93.11%	94.43%	89.85%	102.98%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	431.18	429.51	421.43	416.30	407.04	401.24	408.29	3.69%
YoY %	0.39%	1.92%	1.23%	2.27%	1.45%	-1.73%	-	-
Horiz. %	105.61%	105.20%	103.22%	101.96%	99.69%	98.27%	100.00%	-
EPS	86.52	92.08	87.26	85.63	84.52	82.36	82.77	2.98%
YoY %	-6.04%	5.52%	1.90%	1.31%	2.62%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.42%	103.46%	102.11%	99.50%	100.00%	-
DPS	74.00	73.00	73.00	72.00	72.00	71.00	71.00	2.78%
YoY %	1.37%	0.00%	1.39%	0.00%	1.41%	0.00%	-	-
Horiz. %	104.23%	102.82%	102.82%	101.41%	101.41%	100.00%	100.00%	-
NAPS	5.3532	5.1227	5.169	5.0023	5.1873	4.4103	4.5657	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	431.18	429.51	421.43	416.30	407.04	401.24	408.29	3.69%
YoY %	0.39%	1.92%	1.23%	2.27%	1.45%	-1.73%	-	-
Horiz. %	105.61%	105.20%	103.22%	101.96%	99.69%	98.27%	100.00%	-
EPS	86.52	92.08	87.26	85.63	84.52	82.36	82.77	2.98%
YoY %	-6.04%	5.52%	1.90%	1.31%	2.62%	-0.50%	-	-
Horiz. %	104.53%	111.25%	105.42%	103.46%	102.11%	99.50%	100.00%	-
DPS	74.00	73.00	73.00	72.00	72.00	71.00	71.00	2.78%
YoY %	1.37%	0.00%	1.39%	0.00%	1.41%	0.00%	-	-
Horiz. %	104.23%	102.82%	102.82%	101.41%	101.41%	100.00%	100.00%	-
NAPS	5.3532	5.1227	5.169	5.0023	5.1873	4.4103	4.5657	11.15%
YoY %	4.50%	-0.90%	3.33%	-3.57%	17.62%	-3.40%	-	-
Horiz. %	117.25%	112.20%	113.21%	109.56%	113.61%	96.60%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	14.06	14.08	13.78	13.64	13.72	12.92	13.40	-
P/RPS	3.26	3.28	3.27	3.28	3.37	3.22	3.28	-0.40%
YoY %	-0.61%	0.31%	-0.30%	-2.67%	4.66%	-1.83%	-	-
Horiz. %	99.39%	100.00%	99.70%	100.00%	102.74%	98.17%	100.00%	-
P/EPS	16.25	15.29	15.79	15.93	16.23	15.69	16.19	0.24%
YoY %	6.28%	-3.17%	-0.88%	-1.85%	3.44%	-3.09%	-	-
Horiz. %	100.37%	94.44%	97.53%	98.39%	100.25%	96.91%	100.00%	-
EY	6.15	6.54	6.33	6.28	6.16	6.37	6.18	-0.32%
YoY %	-5.96%	3.32%	0.80%	1.95%	-3.30%	3.07%	-	-
Horiz. %	99.51%	105.83%	102.43%	101.62%	99.68%	103.07%	100.00%	-
DY	5.26	5.18	5.30	5.28	5.25	5.50	5.30	-0.50%
YoY %	1.54%	-2.26%	0.38%	0.57%	-4.55%	3.77%	-	-
Horiz. %	99.25%	97.74%	100.00%	99.62%	99.06%	103.77%	100.00%	-
P/NAPS	2.63	2.75	2.67	2.73	2.64	2.93	2.93	-6.92%
YoY %	-4.36%	3.00%	-2.20%	3.41%	-9.90%	0.00%	-	-
Horiz. %	89.76%	93.86%	91.13%	93.17%	90.10%	100.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	07/02/22	14/10/21	05/08/21	15/04/21	03/02/21	15/10/20	17/08/20	-
Price	14.64	14.06	13.82	13.90	13.46	12.82	13.20	-
P/RPS	3.40	3.27	3.28	3.34	3.31	3.20	3.23	3.46%
YoY %	3.98%	-0.30%	-1.80%	0.91%	3.44%	-0.93%	-	-
Horiz. %	105.26%	101.24%	101.55%	103.41%	102.48%	99.07%	100.00%	-
P/EPS	16.92	15.27	15.84	16.23	15.92	15.57	15.95	4.00%
YoY %	10.81%	-3.60%	-2.40%	1.95%	2.25%	-2.38%	-	-
Horiz. %	106.08%	95.74%	99.31%	101.76%	99.81%	97.62%	100.00%	-
EY	5.91	6.55	6.31	6.16	6.28	6.42	6.27	-3.85%
YoY %	-9.77%	3.80%	2.44%	-1.91%	-2.18%	2.39%	-	-
Horiz. %	94.26%	104.47%	100.64%	98.25%	100.16%	102.39%	100.00%	-
DY	5.05	5.19	5.28	5.18	5.35	5.54	5.38	-4.12%
YoY %	-2.70%	-1.70%	1.93%	-3.18%	-3.43%	2.97%	-	-
Horiz. %	93.87%	96.47%	98.14%	96.28%	99.44%	102.97%	100.00%	-
P/NAPS	2.73	2.74	2.67	2.78	2.59	2.91	2.89	-3.71%
YoY %	-0.36%	2.62%	-3.96%	7.34%	-11.00%	0.69%	-	-
Horiz. %	94.46%	94.81%	92.39%	96.19%	89.62%	100.69%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 11:10:00

EMA 5

10 Mins

SELL

2024-05-14 10:40:00

EMA 5

10 Mins

BUY

2024-05-14 09:50:00

EMA 5

10 Mins

SELL

2024-05-14 09:50:00

MACD/RSI

10 Mins

SELL

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

SENDAI

EVERSENDAI CORPORATION BERHAD

370

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

GENTING

GENTING BHD

331

HLIND

HONG LEONG INDUSTRIES BHD

324

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

246

PBBANK

PUBLIC BANK BHD

228

Daily Stocks

HSI-CXG

0.21

0.00

214,718,400

MMAG-WC

0.16

+0.005

167,634,400

FPHB

0.415

+0.175

131,187,800

HSI-HUZ

0.235

-0.005

99,730,300

MMAG

0.38

+0.005

63,887,000

HSI-CT2

0.10

0.00

37,612,300

HSI-HUT

0.115

-0.005

32,964,600

0.245

+0.035

32,585,800

0.345

+0.01

31,204,600

ICONIC

0.115

0.00

30,560,200

More active Stocks

MPI

32.44

+0.36

164,800

PTT

1.88

+0.31

2,549,800

UTDPLT

25.60

+0.24

172,600

BNASTRA

1.90

+0.20

1,976,300

NESTLE

129.20

+0.20

1,500

FPHB

0.415

+0.175

131,187,800

CRESNDO

3.61

+0.16

809,300

HEIM

23.88

+0.16

39,200

YTLPOWR

5.07

+0.15

18,030,800

HSI-CV5

1.09

+0.15

9,900

More gainer Stocks

ALLIANZ

21.28

-0.48

55,100

KOBAY

2.29

-0.20

3,927,400

AJI

18.70

-0.20

299,200

HLFG

17.52

-0.20

41,000

IDEAL

3.40

-0.20

6,000

APOLLO

6.83

-0.16

10,900

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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