[LPI] YoY TTM Result on 30-Jun-2024 [#2]

Announcement Date
21-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 4.12%
YoY- 19.98%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,918,917 1,788,469 1,651,739 1,678,918 1,626,550 1,559,221 1,504,327 4.13%
PBT 450,658 396,397 378,506 443,398 424,863 415,579 404,194 1.82%
Tax -95,416 -100,308 -81,760 -95,759 -95,124 -91,828 -90,789 0.83%
NP 355,242 296,089 296,746 347,639 329,739 323,751 313,405 2.10%
-
NP to SH 355,242 296,089 296,746 347,639 329,739 323,751 313,405 2.10%
-
Tax Rate 21.17% 25.30% 21.60% 21.60% 22.39% 22.10% 22.46% -
Total Cost 1,563,675 1,492,380 1,354,993 1,331,279 1,296,811 1,235,470 1,190,922 4.63%
-
Net Worth 2,241,502 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1.72%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 278,868 243,013 278,868 290,819 282,851 274,884 252,973 1.63%
Div Payout % 78.50% 82.07% 93.98% 83.66% 85.78% 84.91% 80.72% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,241,502 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1.72%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,382 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 18.51% 16.56% 17.97% 20.71% 20.27% 20.76% 20.83% -
ROE 15.85% 14.04% 13.97% 16.88% 18.13% 15.71% 15.49% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 481.68 448.93 414.61 421.43 408.29 391.39 377.61 4.13%
EPS 89.17 74.32 74.49 87.26 82.77 81.27 78.67 2.10%
DPS 70.00 61.00 70.00 73.00 71.00 69.00 63.50 1.63%
NAPS 5.6265 5.2921 5.3311 5.169 4.5657 5.172 5.0772 1.72%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 481.68 448.93 414.61 421.43 408.29 391.39 377.61 4.13%
EPS 89.17 74.32 74.49 87.26 82.77 81.27 78.67 2.10%
DPS 70.00 61.00 70.00 73.00 71.00 69.00 63.50 1.63%
NAPS 5.6265 5.2921 5.3311 5.169 4.5657 5.172 5.0772 1.72%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 12.46 11.80 13.30 13.78 13.40 15.76 17.08 -
P/RPS 2.59 2.63 3.21 3.27 3.28 4.03 4.52 -8.85%
P/EPS 13.97 15.88 17.86 15.79 16.19 19.39 21.71 -7.07%
EY 7.16 6.30 5.60 6.33 6.18 5.16 4.61 7.60%
DY 5.62 5.17 5.26 5.30 5.30 4.38 3.72 7.11%
P/NAPS 2.21 2.23 2.49 2.67 2.93 3.05 3.36 -6.73%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 25/08/23 02/08/22 05/08/21 17/08/20 15/07/19 09/07/18 -
Price 13.34 11.86 13.34 13.82 13.20 16.06 17.00 -
P/RPS 2.77 2.64 3.22 3.28 3.23 4.10 4.50 -7.76%
P/EPS 14.96 15.96 17.91 15.84 15.95 19.76 21.61 -5.94%
EY 6.68 6.27 5.58 6.31 6.27 5.06 4.63 6.29%
DY 5.25 5.14 5.25 5.28 5.38 4.30 3.74 5.80%
P/NAPS 2.37 2.24 2.50 2.67 2.89 3.11 3.35 -5.59%

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