[LPI] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
09-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.99%
YoY- -35.13%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,598,944 1,604,593 1,499,517 1,476,184 1,364,453 1,261,284 1,160,700 5.47%
PBT 413,730 399,237 393,453 390,725 549,412 356,600 278,200 6.83%
Tax -91,736 -84,893 -86,725 -82,996 -75,048 -64,896 -56,924 8.27%
NP 321,994 314,344 306,728 307,729 474,364 291,704 221,276 6.44%
-
NP to SH 321,994 314,344 306,728 307,729 474,364 291,704 221,276 6.44%
-
Tax Rate 22.17% 21.26% 22.04% 21.24% 13.66% 18.20% 20.46% -
Total Cost 1,276,949 1,290,249 1,192,789 1,168,454 890,089 969,580 939,424 5.24%
-
Net Worth 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,419 1.46%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 148,729 143,417 138,106 119,514 110,661 88,529 58,748 16.72%
Div Payout % 46.19% 45.62% 45.03% 38.84% 23.33% 30.35% 26.55% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,419 1.46%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,306 10.36%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.14% 19.59% 20.46% 20.85% 34.77% 23.13% 19.06% -
ROE 18.33% 16.43% 14.70% 16.85% 27.02% 18.05% 13.74% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 401.36 402.78 376.40 444.65 411.00 379.92 526.86 -4.42%
EPS 80.83 78.91 76.99 92.69 142.89 87.87 100.44 -3.55%
DPS 37.33 36.00 34.67 36.00 33.33 26.67 26.67 5.75%
NAPS 4.4103 4.8013 5.2373 5.4997 5.2881 4.869 7.3099 -8.06%
Adjusted Per Share Value based on latest NOSH - 331,986
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 401.36 402.78 376.40 370.54 342.50 316.60 291.35 5.47%
EPS 80.83 78.91 76.99 77.24 119.07 73.22 55.54 6.44%
DPS 37.33 36.00 34.67 30.00 27.78 22.22 14.75 16.72%
NAPS 4.4103 4.8013 5.2373 4.5831 4.4068 4.0575 4.0424 1.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.92 15.64 17.00 17.54 16.58 13.78 17.58 -
P/RPS 3.22 3.88 4.52 3.94 4.03 3.63 3.34 -0.60%
P/EPS 15.99 19.82 22.08 18.92 11.60 15.68 17.50 -1.49%
EY 6.26 5.05 4.53 5.28 8.62 6.38 5.71 1.54%
DY 2.89 2.30 2.04 2.05 2.01 1.94 1.52 11.29%
P/NAPS 2.93 3.26 3.25 3.19 3.14 2.83 2.40 3.37%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 15/10/20 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 -
Price 12.82 15.48 16.80 18.06 16.50 14.44 17.48 -
P/RPS 3.19 3.84 4.46 4.06 4.01 3.80 3.32 -0.66%
P/EPS 15.86 19.62 21.82 19.48 11.55 16.43 17.40 -1.53%
EY 6.30 5.10 4.58 5.13 8.66 6.08 5.75 1.53%
DY 2.91 2.33 2.06 1.99 2.02 1.85 1.53 11.29%
P/NAPS 2.91 3.22 3.21 3.28 3.12 2.97 2.39 3.33%

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