[LPI] YoY TTM Result on 31-Dec-2020 [#4]

Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 2.63%
YoY- 4.46%
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,905,416 1,657,590 1,717,734 1,621,592 1,602,701 1,513,663 1,470,631 4.40%
PBT 394,933 373,461 437,316 433,565 414,719 405,965 403,749 -0.36%
Tax -81,207 -96,854 -92,637 -96,837 -92,358 -91,916 -89,955 -1.68%
NP 313,726 276,607 344,679 336,728 322,361 314,049 313,794 -0.00%
-
NP to SH 313,726 276,607 344,679 336,728 322,361 314,049 313,794 -0.00%
-
Tax Rate 20.56% 25.93% 21.18% 22.34% 22.27% 22.64% 22.28% -
Total Cost 1,591,690 1,380,983 1,373,055 1,284,864 1,280,340 1,199,614 1,156,837 5.45%
-
Net Worth 2,279,985 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 2.89%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 262,932 239,029 294,803 286,835 278,868 270,900 239,029 1.60%
Div Payout % 83.81% 86.41% 85.53% 85.18% 86.51% 86.26% 76.17% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,279,985 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 2.89%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 3.08%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.46% 16.69% 20.07% 20.77% 20.11% 20.75% 21.34% -
ROE 13.76% 12.70% 16.16% 16.29% 16.44% 14.56% 16.34% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 478.29 416.08 431.18 407.04 402.30 379.95 442.98 1.28%
EPS 78.75 69.43 86.52 84.52 80.92 78.83 94.52 -2.99%
DPS 66.00 60.00 74.00 72.00 70.00 68.00 72.00 -1.43%
NAPS 5.7231 5.4656 5.3532 5.1873 4.9234 5.4138 5.7861 -0.18%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 478.29 416.08 431.18 407.04 402.30 379.95 369.15 4.40%
EPS 78.75 69.43 86.52 84.52 80.92 78.83 78.77 -0.00%
DPS 66.00 60.00 74.00 72.00 70.00 68.00 60.00 1.60%
NAPS 5.7231 5.4656 5.3532 5.1873 4.9234 5.4138 4.8218 2.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 11.96 12.64 14.06 13.72 15.10 15.74 18.16 -
P/RPS 2.50 3.04 3.26 3.37 3.75 4.14 4.10 -7.91%
P/EPS 15.19 18.20 16.25 16.23 18.66 19.97 19.21 -3.83%
EY 6.58 5.49 6.15 6.16 5.36 5.01 5.20 3.99%
DY 5.52 4.75 5.26 5.25 4.64 4.32 3.96 5.68%
P/NAPS 2.09 2.31 2.63 2.64 3.07 2.91 3.14 -6.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 07/02/23 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 -
Price 12.36 12.88 14.64 13.46 14.80 16.38 19.42 -
P/RPS 2.58 3.10 3.40 3.31 3.68 4.31 4.38 -8.43%
P/EPS 15.70 18.55 16.92 15.92 18.29 20.78 20.55 -4.38%
EY 6.37 5.39 5.91 6.28 5.47 4.81 4.87 4.57%
DY 5.34 4.66 5.05 5.35 4.73 4.15 3.71 6.25%
P/NAPS 2.16 2.36 2.73 2.59 3.01 3.03 3.36 -7.09%

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