[LPI] YoY Cumulative 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- 55.48%
YoY- 2.43%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,424,063 1,224,425 1,288,693 1,199,208 1,203,445 1,124,638 1,107,138 4.28%
PBT 291,741 252,530 339,384 310,298 299,428 295,090 293,044 -0.07%
Tax -56,595 -59,489 -67,772 -68,802 -63,670 -65,044 -62,247 -1.57%
NP 235,146 193,041 271,612 241,496 235,758 230,046 230,797 0.31%
-
NP to SH 235,146 193,041 271,612 241,496 235,758 230,046 230,797 0.31%
-
Tax Rate 19.40% 23.56% 19.97% 22.17% 21.26% 22.04% 21.24% -
Total Cost 1,188,917 1,031,384 1,017,081 957,712 967,687 894,592 876,341 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 103,579 99,595 115,531 111,547 107,563 103,579 89,636 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 10.94% 9.31% 13.31% 13.74% 12.33% 11.03% 12.64% -
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 357.46 307.35 323.48 301.02 302.08 282.30 333.49 1.16%
EPS 59.03 48.46 68.18 60.62 59.18 57.74 69.52 -2.68%
DPS 26.00 25.00 29.00 28.00 27.00 26.00 27.00 -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 357.46 307.35 323.48 301.02 302.08 282.30 277.91 4.28%
EPS 59.03 48.46 68.18 60.62 59.18 57.74 57.93 0.31%
DPS 26.00 25.00 29.00 28.00 27.00 26.00 22.50 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 3.21 4.03 4.35 4.29 5.18 6.02 5.26 -7.89%
P/EPS 19.42 25.59 20.65 21.31 26.43 29.44 25.23 -4.26%
EY 5.15 3.91 4.84 4.69 3.78 3.40 3.96 4.47%
DY 2.27 2.02 2.06 2.17 1.73 1.53 1.54 6.67%
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 3.36 4.01 4.35 4.26 5.12 5.95 5.42 -7.65%
P/EPS 20.33 25.47 20.62 21.15 26.16 29.09 25.98 -4.00%
EY 4.92 3.93 4.85 4.73 3.82 3.44 3.85 4.16%
DY 2.17 2.03 2.06 2.18 1.74 1.55 1.50 6.34%
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