[LPI] YoY Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	386,902	353,048	352,710	339,250	304,726	291,491	282,398	5.38%
YoY %	9.59%	0.10%	3.97%	11.33%	4.54%	3.22%	-	-
Horiz. %	137.01%	125.02%	124.90%	120.13%	107.91%	103.22%	100.00%	-
PBT	92,625	86,877	89,216	232,474	101,829	68,551	62,507	6.77%
YoY %	6.62%	-2.62%	-61.62%	128.30%	48.54%	9.67%	-	-
Horiz. %	148.18%	138.99%	142.73%	371.92%	162.91%	109.67%	100.00%	-
Tax	-21,843	-21,139	-21,152	-19,855	-16,090	-17,370	-15,928	5.40%
YoY %	-3.33%	0.06%	-6.53%	-23.40%	7.37%	-9.05%	-	-
Horiz. %	137.14%	132.72%	132.80%	124.65%	101.02%	109.05%	100.00%	-
NP	70,782	65,738	68,064	212,619	85,739	51,181	46,579	7.21%
YoY %	7.67%	-3.42%	-67.99%	147.98%	67.52%	9.88%	-	-
Horiz. %	151.96%	141.13%	146.13%	456.47%	184.07%	109.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,782	65,738	68,064	212,619	85,739	51,181	46,579	7.21%
YoY %	7.67%	-3.42%	-67.99%	147.98%	67.52%	9.88%	-	-
Horiz. %	151.96%	141.13%	146.13%	456.47%	184.07%	109.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	24.33%	23.71%	8.54%	15.80%	25.34%	25.48%	-
YoY %	-3.08%	2.61%	177.63%	-45.95%	-37.65%	-0.55%	-	-
Horiz. %	92.54%	95.49%	93.05%	33.52%	62.01%	99.45%	100.00%	-
Total Cost	316,120	287,310	284,646	126,631	218,987	240,310	235,819	5.00%
YoY %	10.03%	0.94%	124.78%	-42.17%	-8.87%	1.90%	-	-
Horiz. %	134.05%	121.83%	120.71%	53.70%	92.86%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,060,436	2,022,670	1,817,922	1,742,395	1,665,673	1,600,689	1,391,487	6.75%
YoY %	1.87%	11.26%	4.33%	4.61%	4.06%	15.03%	-	-
Horiz. %	148.07%	145.36%	130.65%	125.22%	119.70%	115.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	107,563	103,579	89,636	82,996	66,397	44,064	39,660	18.08%
YoY %	3.85%	15.56%	8.00%	25.00%	50.68%	11.10%	-	-
Horiz. %	271.21%	261.17%	226.01%	209.27%	167.42%	111.10%	100.00%	-
Div Payout %	151.96%	157.56%	131.69%	39.04%	77.44%	86.10%	85.15%	-
YoY %	-3.55%	19.64%	237.32%	-49.59%	-10.06%	1.12%	-	-
Horiz. %	178.46%	185.04%	154.66%	45.85%	90.95%	101.12%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	2,060,436	2,022,670	1,817,922	1,742,395	1,665,673	1,600,689	1,391,487	6.75%
YoY %	1.87%	11.26%	4.33%	4.61%	4.06%	15.03%	-	-
Horiz. %	148.07%	145.36%	130.65%	125.22%	119.70%	115.03%	100.00%	-
NOSH	398,383	398,382	331,986	331,986	331,986	220,322	220,335	10.36%
YoY %	0.00%	20.00%	0.00%	0.00%	50.68%	-0.01%	-	-
Horiz. %	180.81%	180.81%	150.67%	150.67%	150.67%	99.99%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	18.29%	18.62%	19.30%	62.67%	28.14%	17.56%	16.49%	-
YoY %	-1.77%	-3.52%	-69.20%	122.71%	60.25%	6.49%	-	-
Horiz. %	110.92%	112.92%	117.04%	380.05%	170.65%	106.49%	100.00%	-
ROE	3.44%	3.25%	3.74%	12.20%	5.15%	3.20%	3.35%	-
YoY %	5.85%	-13.10%	-69.34%	136.89%	60.94%	-4.48%	-	-
Horiz. %	102.69%	97.01%	111.64%	364.18%	153.73%	95.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	97.12	88.62	106.24	102.19	91.79	132.30	128.17	-4.51%
YoY %	9.59%	-16.59%	3.96%	11.33%	-30.62%	3.22%	-	-
Horiz. %	75.77%	69.14%	82.89%	79.73%	71.62%	103.22%	100.00%	-
EPS	17.77	16.50	20.51	64.04	25.82	23.23	21.14	-2.85%
YoY %	7.70%	-19.55%	-67.97%	148.02%	11.15%	9.89%	-	-
Horiz. %	84.06%	78.05%	97.02%	302.93%	122.14%	109.89%	100.00%	-
DPS	27.00	26.00	27.00	25.00	20.00	20.00	18.00	6.98%
YoY %	3.85%	-3.70%	8.00%	25.00%	0.00%	11.11%	-	-
Horiz. %	150.00%	144.44%	150.00%	138.89%	111.11%	111.11%	100.00%	-
NAPS	5.172	5.0772	5.4759	5.2484	5.0173	7.2652	6.3153	-3.27%
YoY %	1.87%	-7.28%	4.33%	4.61%	-30.94%	15.04%	-	-
Horiz. %	81.90%	80.40%	86.71%	83.11%	79.45%	115.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	97.12	88.62	88.54	85.16	76.49	73.17	70.89	5.38%
YoY %	9.59%	0.09%	3.97%	11.33%	4.54%	3.22%	-	-
Horiz. %	137.00%	125.01%	124.90%	120.13%	107.90%	103.22%	100.00%	-
EPS	17.77	16.50	17.09	53.37	21.52	12.85	11.69	7.22%
YoY %	7.70%	-3.45%	-67.98%	148.00%	67.47%	9.92%	-	-
Horiz. %	152.01%	141.15%	146.19%	456.54%	184.09%	109.92%	100.00%	-
DPS	27.00	26.00	22.50	20.83	16.67	11.06	9.96	18.07%
YoY %	3.85%	15.56%	8.02%	24.96%	50.72%	11.04%	-	-
Horiz. %	271.08%	261.04%	225.90%	209.14%	167.37%	111.04%	100.00%	-
NAPS	5.172	5.0772	4.5633	4.3737	4.1811	4.018	3.4928	6.75%
YoY %	1.87%	11.26%	4.34%	4.61%	4.06%	15.04%	-	-
Horiz. %	148.08%	145.36%	130.65%	125.22%	119.71%	115.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	15.76	17.08	18.88	15.86	13.88	16.90	15.20	-
P/RPS	16.23	19.27	17.77	15.52	15.12	12.77	11.86	5.36%
YoY %	-15.78%	8.44%	14.50%	2.65%	18.40%	7.67%	-	-
Horiz. %	136.85%	162.48%	149.83%	130.86%	127.49%	107.67%	100.00%	-
P/EPS	88.70	103.51	92.09	24.76	53.74	72.75	71.90	3.56%
YoY %	-14.31%	12.40%	271.93%	-53.93%	-26.13%	1.18%	-	-
Horiz. %	123.37%	143.96%	128.08%	34.44%	74.74%	101.18%	100.00%	-
EY	1.13	0.97	1.09	4.04	1.86	1.37	1.39	-3.39%
YoY %	16.49%	-11.01%	-73.02%	117.20%	35.77%	-1.44%	-	-
Horiz. %	81.29%	69.78%	78.42%	290.65%	133.81%	98.56%	100.00%	-
DY	1.71	1.52	1.43	1.58	1.44	1.18	1.18	6.37%
YoY %	12.50%	6.29%	-9.49%	9.72%	22.03%	0.00%	-	-
Horiz. %	144.92%	128.81%	121.19%	133.90%	122.03%	100.00%	100.00%	-
P/NAPS	3.05	3.36	3.45	3.02	2.77	2.33	2.41	4.00%
YoY %	-9.23%	-2.61%	14.24%	9.03%	18.88%	-3.32%	-	-
Horiz. %	126.56%	139.42%	143.15%	125.31%	114.94%	96.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	15/07/19	09/07/18	10/07/17	11/07/16	08/07/15	25/07/14	08/07/13	-
Price	16.06	17.00	18.60	16.14	14.18	17.58	15.64	-
P/RPS	16.54	19.18	17.51	15.79	15.45	13.29	12.20	5.20%
YoY %	-13.76%	9.54%	10.89%	2.20%	16.25%	8.93%	-	-
Horiz. %	135.57%	157.21%	143.52%	129.43%	126.64%	108.93%	100.00%	-
P/EPS	90.39	103.02	90.72	25.20	54.91	75.68	73.98	3.39%
YoY %	-12.26%	13.56%	260.00%	-54.11%	-27.44%	2.30%	-	-
Horiz. %	122.18%	139.25%	122.63%	34.06%	74.22%	102.30%	100.00%	-
EY	1.11	0.97	1.10	3.97	1.82	1.32	1.35	-3.20%
YoY %	14.43%	-11.82%	-72.29%	118.13%	37.88%	-2.22%	-	-
Horiz. %	82.22%	71.85%	81.48%	294.07%	134.81%	97.78%	100.00%	-
DY	1.68	1.53	1.45	1.55	1.41	1.14	1.15	6.51%
YoY %	9.80%	5.52%	-6.45%	9.93%	23.68%	-0.87%	-	-
Horiz. %	146.09%	133.04%	126.09%	134.78%	122.61%	99.13%	100.00%	-
P/NAPS	3.11	3.35	3.40	3.08	2.83	2.42	2.48	3.84%
YoY %	-7.16%	-1.47%	10.39%	8.83%	16.94%	-2.42%	-	-
Horiz. %	125.40%	135.08%	137.10%	124.19%	114.11%	97.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos