[LPI] YoY Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	419,993	399,545	386,902	353,048	352,710	339,250	304,726	5.48%
YoY %	5.12%	3.27%	9.59%	0.10%	3.97%	11.33%	-	-
Horiz. %	137.83%	131.12%	126.97%	115.86%	115.75%	111.33%	100.00%	-
PBT	109,898	100,297	92,625	86,877	89,216	232,474	101,829	1.27%
YoY %	9.57%	8.28%	6.62%	-2.62%	-61.62%	128.30%	-	-
Horiz. %	107.92%	98.50%	90.96%	85.32%	87.61%	228.30%	100.00%	-
Tax	-25,979	-22,896	-21,843	-21,139	-21,152	-19,855	-16,090	8.30%
YoY %	-13.47%	-4.82%	-3.33%	0.06%	-6.53%	-23.40%	-	-
Horiz. %	161.46%	142.30%	135.76%	131.38%	131.46%	123.40%	100.00%	-
NP	83,919	77,401	70,782	65,738	68,064	212,619	85,739	-0.35%
YoY %	8.42%	9.35%	7.67%	-3.42%	-67.99%	147.98%	-	-
Horiz. %	97.88%	90.28%	82.56%	76.67%	79.39%	247.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,919	77,401	70,782	65,738	68,064	212,619	85,739	-0.35%
YoY %	8.42%	9.35%	7.67%	-3.42%	-67.99%	147.98%	-	-
Horiz. %	97.88%	90.28%	82.56%	76.67%	79.39%	247.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.64%	22.83%	23.58%	24.33%	23.71%	8.54%	15.80%	-
YoY %	3.55%	-3.18%	-3.08%	2.61%	177.63%	-45.95%	-	-
Horiz. %	149.62%	144.49%	149.24%	153.99%	150.06%	54.05%	100.00%	-
Total Cost	336,074	322,144	316,120	287,310	284,646	126,631	218,987	7.39%
YoY %	4.32%	1.91%	10.03%	0.94%	124.78%	-42.17%	-	-
Horiz. %	153.47%	147.11%	144.36%	131.20%	129.98%	57.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,059,241	1,818,897	2,060,436	2,022,670	1,817,922	1,742,395	1,665,673	3.59%
YoY %	13.21%	-11.72%	1.87%	11.26%	4.33%	4.61%	-	-
Horiz. %	123.63%	109.20%	123.70%	121.43%	109.14%	104.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	115,531	111,547	107,563	103,579	89,636	82,996	66,397	9.66%
YoY %	3.57%	3.70%	3.85%	15.56%	8.00%	25.00%	-	-
Horiz. %	174.00%	168.00%	162.00%	156.00%	135.00%	125.00%	100.00%	-
Div Payout %	137.67%	144.12%	151.96%	157.56%	131.69%	39.04%	77.44%	-
YoY %	-4.48%	-5.16%	-3.55%	19.64%	237.32%	-49.59%	-	-
Horiz. %	177.78%	186.11%	196.23%	203.46%	170.05%	50.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,059,241	1,818,897	2,060,436	2,022,670	1,817,922	1,742,395	1,665,673	3.59%
YoY %	13.21%	-11.72%	1.87%	11.26%	4.33%	4.61%	-	-
Horiz. %	123.63%	109.20%	123.70%	121.43%	109.14%	104.61%	100.00%	-
NOSH	398,383	398,383	398,383	398,382	331,986	331,986	331,986	3.08%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	19.98%	19.37%	18.29%	18.62%	19.30%	62.67%	28.14%	-
YoY %	3.15%	5.90%	-1.77%	-3.52%	-69.20%	122.71%	-	-
Horiz. %	71.00%	68.83%	65.00%	66.17%	68.59%	222.71%	100.00%	-
ROE	4.08%	4.26%	3.44%	3.25%	3.74%	12.20%	5.15%	-
YoY %	-4.23%	23.84%	5.85%	-13.10%	-69.34%	136.89%	-	-
Horiz. %	79.22%	82.72%	66.80%	63.11%	72.62%	236.89%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	105.42	100.29	97.12	88.62	106.24	102.19	91.79	2.33%
YoY %	5.12%	3.26%	9.59%	-16.59%	3.96%	11.33%	-	-
Horiz. %	114.85%	109.26%	105.81%	96.55%	115.74%	111.33%	100.00%	-
EPS	21.07	19.43	17.77	16.50	20.51	64.04	25.82	-3.32%
YoY %	8.44%	9.34%	7.70%	-19.55%	-67.97%	148.02%	-	-
Horiz. %	81.60%	75.25%	68.82%	63.90%	79.43%	248.02%	100.00%	-
DPS	29.00	28.00	27.00	26.00	27.00	25.00	20.00	6.38%
YoY %	3.57%	3.70%	3.85%	-3.70%	8.00%	25.00%	-	-
Horiz. %	145.00%	140.00%	135.00%	130.00%	135.00%	125.00%	100.00%	-
NAPS	5.169	4.5657	5.172	5.0772	5.4759	5.2484	5.0173	0.49%
YoY %	13.21%	-11.72%	1.87%	-7.28%	4.33%	4.61%	-	-
Horiz. %	103.02%	91.00%	103.08%	101.19%	109.14%	104.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 398,382
RPS	105.42	100.29	97.12	88.62	88.54	85.16	76.49	5.48%
YoY %	5.12%	3.26%	9.59%	0.09%	3.97%	11.33%	-	-
Horiz. %	137.82%	131.12%	126.97%	115.86%	115.75%	111.33%	100.00%	-
EPS	21.07	19.43	17.77	16.50	17.09	53.37	21.52	-0.35%
YoY %	8.44%	9.34%	7.70%	-3.45%	-67.98%	148.00%	-	-
Horiz. %	97.91%	90.29%	82.57%	76.67%	79.41%	248.00%	100.00%	-
DPS	29.00	28.00	27.00	26.00	22.50	20.83	16.67	9.65%
YoY %	3.57%	3.70%	3.85%	15.56%	8.02%	24.96%	-	-
Horiz. %	173.97%	167.97%	161.97%	155.97%	134.97%	124.96%	100.00%	-
NAPS	5.169	4.5657	5.172	5.0772	4.5633	4.3737	4.1811	3.59%
YoY %	13.21%	-11.72%	1.87%	11.26%	4.34%	4.61%	-	-
Horiz. %	123.63%	109.20%	123.70%	121.43%	109.14%	104.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	13.78	13.40	15.76	17.08	18.88	15.86	13.88	-
P/RPS	13.07	13.36	16.23	19.27	17.77	15.52	15.12	-2.39%
YoY %	-2.17%	-17.68%	-15.78%	8.44%	14.50%	2.65%	-	-
Horiz. %	86.44%	88.36%	107.34%	127.45%	117.53%	102.65%	100.00%	-
P/EPS	65.42	68.97	88.70	103.51	92.09	24.76	53.74	3.32%
YoY %	-5.15%	-22.24%	-14.31%	12.40%	271.93%	-53.93%	-	-
Horiz. %	121.73%	128.34%	165.05%	192.61%	171.36%	46.07%	100.00%	-
EY	1.53	1.45	1.13	0.97	1.09	4.04	1.86	-3.19%
YoY %	5.52%	28.32%	16.49%	-11.01%	-73.02%	117.20%	-	-
Horiz. %	82.26%	77.96%	60.75%	52.15%	58.60%	217.20%	100.00%	-
DY	2.10	2.09	1.71	1.52	1.43	1.58	1.44	6.48%
YoY %	0.48%	22.22%	12.50%	6.29%	-9.49%	9.72%	-	-
Horiz. %	145.83%	145.14%	118.75%	105.56%	99.31%	109.72%	100.00%	-
P/NAPS	2.67	2.93	3.05	3.36	3.45	3.02	2.77	-0.61%
YoY %	-8.87%	-3.93%	-9.23%	-2.61%	14.24%	9.03%	-	-
Horiz. %	96.39%	105.78%	110.11%	121.30%	124.55%	109.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	05/08/21	17/08/20	15/07/19	09/07/18	10/07/17	11/07/16	08/07/15	-
Price	13.82	13.20	16.06	17.00	18.60	16.14	14.18	-
P/RPS	13.11	13.16	16.54	19.18	17.51	15.79	15.45	-2.69%
YoY %	-0.38%	-20.44%	-13.76%	9.54%	10.89%	2.20%	-	-
Horiz. %	84.85%	85.18%	107.06%	124.14%	113.33%	102.20%	100.00%	-
P/EPS	65.61	67.94	90.39	103.02	90.72	25.20	54.91	3.00%
YoY %	-3.43%	-24.84%	-12.26%	13.56%	260.00%	-54.11%	-	-
Horiz. %	119.49%	123.73%	164.61%	187.62%	165.22%	45.89%	100.00%	-
EY	1.52	1.47	1.11	0.97	1.10	3.97	1.82	-2.95%
YoY %	3.40%	32.43%	14.43%	-11.82%	-72.29%	118.13%	-	-
Horiz. %	83.52%	80.77%	60.99%	53.30%	60.44%	218.13%	100.00%	-
DY	2.10	2.12	1.68	1.53	1.45	1.55	1.41	6.85%
YoY %	-0.94%	26.19%	9.80%	5.52%	-6.45%	9.93%	-	-
Horiz. %	148.94%	150.35%	119.15%	108.51%	102.84%	109.93%	100.00%	-
P/NAPS	2.67	2.89	3.11	3.35	3.40	3.08	2.83	-0.96%
YoY %	-7.61%	-7.07%	-7.16%	-1.47%	10.39%	8.83%	-	-
Horiz. %	94.35%	102.12%	109.89%	118.37%	120.14%	108.83%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos