[LPI] QoQ TTM Result on 31-Mar-2023 [#1]

Announcement Date
20-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 4.45%
YoY- -10.8%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,905,416 1,857,228 1,788,469 1,723,151 1,657,590 1,653,466 1,651,739 9.96%
PBT 394,933 412,672 396,397 389,083 373,461 350,462 378,506 2.86%
Tax -81,207 -93,960 -100,308 -100,170 -96,854 -84,354 -81,760 -0.45%
NP 313,726 318,712 296,089 288,913 276,607 266,108 296,746 3.76%
-
NP to SH 313,726 318,712 296,089 288,913 276,607 266,108 296,746 3.76%
-
Tax Rate 20.56% 22.77% 25.30% 25.75% 25.93% 24.07% 21.60% -
Total Cost 1,591,690 1,538,516 1,492,380 1,434,238 1,380,983 1,387,358 1,354,993 11.29%
-
Net Worth 2,279,985 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 4.83%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 262,932 243,013 243,013 239,029 239,029 278,868 278,868 -3.83%
Div Payout % 83.81% 76.25% 82.07% 82.73% 86.41% 104.80% 93.98% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,279,985 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 4.83%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.46% 17.16% 16.56% 16.77% 16.69% 16.09% 17.97% -
ROE 13.76% 14.83% 14.04% 13.97% 12.70% 12.84% 13.97% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 478.29 466.19 448.93 432.54 416.08 415.04 414.61 9.96%
EPS 78.75 80.00 74.32 72.52 69.43 66.80 74.49 3.76%
DPS 66.00 61.00 61.00 60.00 60.00 70.00 70.00 -3.83%
NAPS 5.7231 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 4.83%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 478.29 466.19 448.93 432.54 416.08 415.04 414.61 9.96%
EPS 78.75 80.00 74.32 72.52 69.43 66.80 74.49 3.76%
DPS 66.00 61.00 61.00 60.00 60.00 70.00 70.00 -3.83%
NAPS 5.7231 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 4.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 11.96 11.46 11.80 12.10 12.64 12.40 13.30 -
P/RPS 2.50 2.46 2.63 2.80 3.04 2.99 3.21 -15.31%
P/EPS 15.19 14.32 15.88 16.68 18.20 18.56 17.86 -10.20%
EY 6.58 6.98 6.30 5.99 5.49 5.39 5.60 11.31%
DY 5.52 5.32 5.17 4.96 4.75 5.65 5.26 3.25%
P/NAPS 2.09 2.12 2.23 2.33 2.31 2.38 2.49 -10.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 24/10/23 25/08/23 20/04/23 07/02/23 17/10/22 02/08/22 -
Price 12.36 12.00 11.86 12.10 12.88 12.34 13.34 -
P/RPS 2.58 2.57 2.64 2.80 3.10 2.97 3.22 -13.69%
P/EPS 15.70 15.00 15.96 16.68 18.55 18.47 17.91 -8.38%
EY 6.37 6.67 6.27 5.99 5.39 5.41 5.58 9.20%
DY 5.34 5.08 5.14 4.96 4.66 5.67 5.25 1.13%
P/NAPS 2.16 2.22 2.24 2.33 2.36 2.37 2.50 -9.26%

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