[LPI] YoY Cumulative 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- 99.34%
YoY- 4.99%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 925,663 794,784 860,779 803,453 779,604 734,046 700,350 4.75%
PBT 172,172 149,236 208,046 198,213 188,069 178,455 178,010 -0.55%
Tax -34,394 -30,940 -41,817 -42,895 -40,129 -40,217 -39,383 -2.23%
NP 137,778 118,296 166,229 155,318 147,940 138,238 138,627 -0.10%
-
NP to SH 137,778 118,296 166,229 155,318 147,940 138,238 138,627 -0.10%
-
Tax Rate 19.98% 20.73% 20.10% 21.64% 21.34% 22.54% 22.12% -
Total Cost 787,885 676,488 694,550 648,135 631,664 595,808 561,723 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 103,579 99,595 115,531 111,547 107,563 103,579 89,636 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 6.54% 5.57% 8.07% 8.54% 7.18% 6.83% 7.63% -
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 232.36 199.50 216.07 201.68 195.69 184.26 210.96 1.62%
EPS 34.58 29.69 41.73 38.99 37.14 34.70 41.76 -3.09%
DPS 26.00 25.00 29.00 28.00 27.00 26.00 27.00 -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 232.36 199.50 216.07 201.68 195.69 184.26 175.80 4.75%
EPS 34.58 29.69 41.73 38.99 37.14 34.70 34.80 -0.10%
DPS 26.00 25.00 29.00 28.00 27.00 26.00 22.50 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 5.08 6.67 6.38 6.64 8.05 9.27 8.95 -9.00%
P/EPS 34.12 44.79 33.03 34.37 42.44 49.22 45.21 -4.58%
EY 2.93 2.23 3.03 2.91 2.36 2.03 2.21 4.81%
DY 2.20 1.88 2.10 2.09 1.71 1.52 1.43 7.44%
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 5.10 6.69 6.40 6.55 8.21 9.23 8.82 -8.72%
P/EPS 34.29 44.92 33.12 33.86 43.25 48.99 44.54 -4.26%
EY 2.92 2.23 3.02 2.95 2.31 2.04 2.24 4.51%
DY 2.19 1.87 2.10 2.12 1.68 1.53 1.45 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