[LPI] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -0.33%
YoY- 4.99%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,851,326 1,589,568 1,721,558 1,606,906 1,559,208 1,468,092 1,400,700 4.75%
PBT 344,344 298,472 416,092 396,426 376,138 356,910 356,020 -0.55%
Tax -68,788 -61,880 -83,634 -85,790 -80,258 -80,434 -78,766 -2.23%
NP 275,556 236,592 332,458 310,636 295,880 276,476 277,254 -0.10%
-
NP to SH 275,556 236,592 332,458 310,636 295,880 276,476 277,254 -0.10%
-
Tax Rate 19.98% 20.73% 20.10% 21.64% 21.34% 22.54% 22.12% -
Total Cost 1,575,770 1,352,976 1,389,100 1,296,270 1,263,328 1,191,616 1,123,446 5.79%
-
Net Worth 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 2.49%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 207,159 199,191 231,062 223,094 215,126 207,159 179,272 2.43%
Div Payout % 75.18% 84.19% 69.50% 71.82% 72.71% 74.93% 64.66% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 2.49%
NOSH 398,383 398,383 398,383 398,383 398,383 398,382 331,986 3.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.88% 14.88% 19.31% 19.33% 18.98% 18.83% 19.79% -
ROE 13.07% 11.14% 16.14% 17.08% 14.36% 13.67% 15.25% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 464.71 399.00 432.14 403.36 391.38 368.51 421.92 1.62%
EPS 69.16 59.38 83.46 77.98 74.28 69.40 83.52 -3.09%
DPS 52.00 50.00 58.00 56.00 54.00 52.00 54.00 -0.62%
NAPS 5.2921 5.3311 5.169 4.5657 5.172 5.0772 5.4759 -0.56%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 464.71 399.00 432.14 403.36 391.38 368.51 351.60 4.75%
EPS 69.16 59.38 83.46 77.98 74.28 69.40 69.59 -0.10%
DPS 52.00 50.00 58.00 56.00 54.00 52.00 45.00 2.43%
NAPS 5.2921 5.3311 5.169 4.5657 5.172 5.0772 4.5633 2.49%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 11.80 13.30 13.78 13.40 15.76 17.08 18.88 -
P/RPS 2.54 3.33 3.19 3.32 4.03 4.63 4.47 -8.98%
P/EPS 17.06 22.40 16.51 17.19 21.22 24.61 22.61 -4.58%
EY 5.86 4.47 6.06 5.82 4.71 4.06 4.42 4.81%
DY 4.41 3.76 4.21 4.18 3.43 3.04 2.86 7.48%
P/NAPS 2.23 2.49 2.67 2.93 3.05 3.36 3.45 -7.01%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 02/08/22 05/08/21 17/08/20 15/07/19 09/07/18 10/07/17 -
Price 11.86 13.34 13.82 13.20 16.06 17.00 18.60 -
P/RPS 2.55 3.34 3.20 3.27 4.10 4.61 4.41 -8.72%
P/EPS 17.15 22.46 16.56 16.93 21.62 24.50 22.27 -4.25%
EY 5.83 4.45 6.04 5.91 4.62 4.08 4.49 4.44%
DY 4.38 3.75 4.20 4.24 3.36 3.06 2.90 7.11%
P/NAPS 2.24 2.50 2.67 2.89 3.11 3.35 3.40 -6.71%

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