[LPI] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
15-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 3.66%
YoY- 2.43%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,898,750 1,632,566 1,718,257 1,598,944 1,604,593 1,499,517 1,476,184 4.28%
PBT 388,988 336,706 452,512 413,730 399,237 393,453 390,725 -0.07%
Tax -75,460 -79,318 -90,362 -91,736 -84,893 -86,725 -82,996 -1.57%
NP 313,528 257,388 362,149 321,994 314,344 306,728 307,729 0.31%
-
NP to SH 313,528 257,388 362,149 321,994 314,344 306,728 307,729 0.31%
-
Tax Rate 19.40% 23.56% 19.97% 22.17% 21.26% 22.04% 21.24% -
Total Cost 1,585,222 1,375,178 1,356,108 1,276,949 1,290,249 1,192,789 1,168,454 5.21%
-
Net Worth 2,148,957 2,073,225 2,040,796 1,756,988 1,912,756 2,086,451 1,825,823 2.75%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 138,106 132,794 154,041 148,729 143,417 138,106 119,514 2.43%
Div Payout % 44.05% 51.59% 42.54% 46.19% 45.62% 45.03% 38.84% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,148,957 2,073,225 2,040,796 1,756,988 1,912,756 2,086,451 1,825,823 2.75%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 3.08%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.51% 15.77% 21.08% 20.14% 19.59% 20.46% 20.85% -
ROE 14.59% 12.41% 17.75% 18.33% 16.43% 14.70% 16.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 476.61 409.80 431.31 401.36 402.78 376.40 444.65 1.16%
EPS 78.71 64.61 90.91 80.83 78.91 76.99 92.69 -2.68%
DPS 34.67 33.33 38.67 37.33 36.00 34.67 36.00 -0.62%
NAPS 5.3942 5.2041 5.1227 4.4103 4.8013 5.2373 5.4997 -0.32%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 476.61 409.80 431.31 401.36 402.78 376.40 370.54 4.28%
EPS 78.71 64.61 90.91 80.83 78.91 76.99 77.24 0.31%
DPS 34.67 33.33 38.67 37.33 36.00 34.67 30.00 2.43%
NAPS 5.3942 5.2041 5.1227 4.4103 4.8013 5.2373 4.5831 2.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 11.46 12.40 14.08 12.92 15.64 17.00 17.54 -
P/RPS 2.40 3.03 3.26 3.22 3.88 4.52 3.94 -7.92%
P/EPS 14.56 19.19 15.49 15.99 19.82 22.08 18.92 -4.26%
EY 6.87 5.21 6.46 6.26 5.05 4.53 5.28 4.48%
DY 3.03 2.69 2.75 2.89 2.30 2.04 2.05 6.72%
P/NAPS 2.12 2.38 2.75 2.93 3.26 3.25 3.19 -6.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/10/23 17/10/22 14/10/21 15/10/20 15/10/19 10/10/18 09/10/17 -
Price 12.00 12.34 14.06 12.82 15.48 16.80 18.06 -
P/RPS 2.52 3.01 3.26 3.19 3.84 4.46 4.06 -7.63%
P/EPS 15.25 19.10 15.47 15.86 19.62 21.82 19.48 -3.99%
EY 6.56 5.24 6.47 6.30 5.10 4.58 5.13 4.18%
DY 2.89 2.70 2.75 2.91 2.33 2.06 1.99 6.41%
P/NAPS 2.22 2.37 2.74 2.91 3.22 3.21 3.28 -6.29%

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