[LPI] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
08-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.34%
YoY- 37.98%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,503,989 1,405,971 1,313,417 1,183,625 1,138,353 1,051,732 935,658 8.22%
PBT 406,533 525,538 404,501 350,021 268,384 227,306 187,739 13.73%
Tax -90,802 -83,138 -75,323 -60,389 -58,475 -49,746 -40,394 14.44%
NP 315,731 442,400 329,178 289,632 209,909 177,560 147,345 13.53%
-
NP to SH 315,731 442,400 329,178 289,632 209,909 177,560 147,345 13.53%
-
Tax Rate 22.34% 15.82% 18.62% 17.25% 21.79% 21.89% 21.52% -
Total Cost 1,188,258 963,571 984,239 893,993 928,444 874,172 788,313 7.07%
-
Net Worth 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 10.04%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 239,029 265,588 232,390 165,533 154,178 143,196 165,259 6.34%
Div Payout % 75.71% 60.03% 70.60% 57.15% 73.45% 80.65% 112.16% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 10.04%
NOSH 331,986 331,986 331,986 331,986 220,300 220,366 220,272 7.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 20.99% 31.47% 25.06% 24.47% 18.44% 16.88% 15.75% -
ROE 15.90% 25.49% 19.97% 17.84% 13.76% 13.61% 13.18% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 453.03 423.50 395.62 356.53 516.73 477.27 424.77 1.07%
EPS 95.10 133.26 99.15 87.24 95.28 80.57 66.89 6.03%
DPS 72.00 80.00 70.00 49.86 70.00 65.00 75.03 -0.68%
NAPS 5.9802 5.2287 4.9642 4.8903 6.9264 5.922 5.0749 2.77%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 377.52 352.92 329.69 297.11 285.74 264.00 234.86 8.22%
EPS 79.25 111.05 82.63 72.70 52.69 44.57 36.99 13.53%
DPS 60.00 66.67 58.33 41.55 38.70 35.94 41.48 6.34%
NAPS 4.9835 4.3573 4.1368 4.0753 3.8302 3.2758 2.806 10.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 19.82 17.00 15.36 15.08 16.60 13.60 13.96 -
P/RPS 4.38 4.01 3.88 4.23 3.21 2.85 3.29 4.88%
P/EPS 20.84 12.76 15.49 17.29 17.42 16.88 20.87 -0.02%
EY 4.80 7.84 6.46 5.79 5.74 5.92 4.79 0.03%
DY 3.63 4.71 4.56 3.31 4.22 4.78 5.37 -6.31%
P/NAPS 3.31 3.25 3.09 3.08 2.40 2.30 2.75 3.13%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 09/04/12 -
Price 16.14 17.18 15.58 14.88 16.60 13.54 13.98 -
P/RPS 3.56 4.06 3.94 4.17 3.21 2.84 3.29 1.32%
P/EPS 16.97 12.89 15.71 17.06 17.42 16.80 20.90 -3.41%
EY 5.89 7.76 6.36 5.86 5.74 5.95 4.78 3.53%
DY 4.46 4.66 4.49 3.35 4.22 4.80 5.37 -3.04%
P/NAPS 2.70 3.29 3.14 3.04 2.40 2.29 2.75 -0.30%

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