[LPI] YoY TTM 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- -0.5%
YoY- 2.61%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,857,228 1,653,466 1,711,077 1,598,464 1,592,470 1,488,131 1,462,690 4.05%
PBT 412,672 350,462 462,651 425,589 410,303 405,795 399,910 0.52%
Tax -93,960 -84,354 -95,807 -97,490 -90,542 -92,752 -87,663 1.16%
NP 318,712 266,108 366,844 328,099 319,761 313,043 312,247 0.34%
-
NP to SH 318,712 266,108 366,844 328,099 319,761 313,043 312,247 0.34%
-
Tax Rate 22.77% 24.07% 20.71% 22.91% 22.07% 22.86% 21.92% -
Total Cost 1,538,516 1,387,358 1,344,233 1,270,365 1,272,709 1,175,088 1,150,443 4.96%
-
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 243,013 278,868 290,819 282,851 274,884 252,973 272,228 -1.87%
Div Payout % 76.25% 104.80% 79.28% 86.21% 85.97% 80.81% 87.18% -
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 17.16% 16.09% 21.44% 20.53% 20.08% 21.04% 21.35% -
ROE 14.83% 12.84% 17.98% 18.67% 16.72% 15.00% 17.10% -
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 466.19 415.04 429.51 401.24 399.73 373.54 440.59 0.94%
EPS 80.00 66.80 92.08 82.36 80.26 78.58 94.05 -2.65%
DPS 61.00 70.00 73.00 71.00 69.00 63.50 82.00 -4.80%
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 466.19 415.04 429.51 401.24 399.73 373.54 367.16 4.05%
EPS 80.00 66.80 92.08 82.36 80.26 78.58 78.38 0.34%
DPS 61.00 70.00 73.00 71.00 69.00 63.50 68.33 -1.87%
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 2.46 2.99 3.28 3.22 3.91 4.55 3.98 -7.70%
P/EPS 14.32 18.56 15.29 15.69 19.49 21.63 18.65 -4.30%
EY 6.98 5.39 6.54 6.37 5.13 4.62 5.36 4.49%
DY 5.32 5.65 5.18 5.50 4.41 3.74 4.68 2.15%
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 2.57 2.97 3.27 3.20 3.87 4.50 4.10 -7.48%
P/EPS 15.00 18.47 15.27 15.57 19.29 21.38 19.20 -4.02%
EY 6.67 5.41 6.55 6.42 5.19 4.68 5.21 4.20%
DY 5.08 5.67 5.19 5.54 4.46 3.78 4.54 1.88%
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