[LPI] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
02-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -7.74%
YoY- -32.35%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 397,045 419,993 399,545 386,902 353,048 352,710 339,250 2.65%
PBT 73,468 109,898 100,297 92,625 86,877 89,216 232,474 -17.46%
Tax -16,700 -25,979 -22,896 -21,843 -21,139 -21,152 -19,855 -2.84%
NP 56,768 83,919 77,401 70,782 65,738 68,064 212,619 -19.74%
-
NP to SH 56,768 83,919 77,401 70,782 65,738 68,064 212,619 -19.74%
-
Tax Rate 22.73% 23.64% 22.83% 23.58% 24.33% 23.71% 8.54% -
Total Cost 340,277 336,074 322,144 316,120 287,310 284,646 126,631 17.90%
-
Net Worth 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 3.35%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 99,595 115,531 111,547 107,563 103,579 89,636 82,996 3.08%
Div Payout % 175.44% 137.67% 144.12% 151.96% 157.56% 131.69% 39.04% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 3.35%
NOSH 398,383 398,383 398,383 398,383 398,382 331,986 331,986 3.08%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.30% 19.98% 19.37% 18.29% 18.62% 19.30% 62.67% -
ROE 2.67% 4.08% 4.26% 3.44% 3.25% 3.74% 12.20% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 99.66 105.42 100.29 97.12 88.62 106.24 102.19 -0.41%
EPS 14.25 21.07 19.43 17.77 16.50 20.51 64.04 -22.14%
DPS 25.00 29.00 28.00 27.00 26.00 27.00 25.00 0.00%
NAPS 5.3311 5.169 4.5657 5.172 5.0772 5.4759 5.2484 0.26%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 99.66 105.42 100.29 97.12 88.62 88.54 85.16 2.65%
EPS 14.25 21.07 19.43 17.77 16.50 17.09 53.37 -19.74%
DPS 25.00 29.00 28.00 27.00 26.00 22.50 20.83 3.08%
NAPS 5.3311 5.169 4.5657 5.172 5.0772 4.5633 4.3737 3.35%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 13.30 13.78 13.40 15.76 17.08 18.88 15.86 -
P/RPS 13.34 13.07 13.36 16.23 19.27 17.77 15.52 -2.49%
P/EPS 93.34 65.42 68.97 88.70 103.51 92.09 24.76 24.74%
EY 1.07 1.53 1.45 1.13 0.97 1.09 4.04 -19.85%
DY 1.88 2.10 2.09 1.71 1.52 1.43 1.58 2.93%
P/NAPS 2.49 2.67 2.93 3.05 3.36 3.45 3.02 -3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 02/08/22 05/08/21 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 -
Price 13.34 13.82 13.20 16.06 17.00 18.60 16.14 -
P/RPS 13.38 13.11 13.16 16.54 19.18 17.51 15.79 -2.72%
P/EPS 93.62 65.61 67.94 90.39 103.02 90.72 25.20 24.43%
EY 1.07 1.52 1.47 1.11 0.97 1.10 3.97 -19.62%
DY 1.87 2.10 2.12 1.68 1.53 1.45 1.55 3.17%
P/NAPS 2.50 2.67 2.89 3.11 3.35 3.40 3.08 -3.41%

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