[LPI] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	1,658,470	1,613,907	1,525,367	1,503,989	1,405,971	1,313,417	1,183,625	5.77%
YoY %	2.76%	5.80%	1.42%	6.97%	7.05%	10.97%	-	-
Horiz. %	140.12%	136.35%	128.87%	127.07%	118.79%	110.97%	100.00%	-
PBT	433,797	417,191	409,831	406,533	525,538	404,501	350,021	3.63%
YoY %	3.98%	1.80%	0.81%	-22.64%	29.92%	15.56%	-	-
Horiz. %	123.93%	119.19%	117.09%	116.15%	150.14%	115.56%	100.00%	-
Tax	-92,676	-94,071	-91,124	-90,802	-83,138	-75,323	-60,389	7.39%
YoY %	1.48%	-3.23%	-0.35%	-9.22%	-10.38%	-24.73%	-	-
Horiz. %	153.47%	155.78%	150.90%	150.36%	137.67%	124.73%	100.00%	-
NP	341,121	323,120	318,707	315,731	442,400	329,178	289,632	2.76%
YoY %	5.57%	1.38%	0.94%	-28.63%	34.40%	13.65%	-	-
Horiz. %	117.78%	111.56%	110.04%	109.01%	152.75%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	341,121	323,120	318,707	315,731	442,400	329,178	289,632	2.76%
YoY %	5.57%	1.38%	0.94%	-28.63%	34.40%	13.65%	-	-
Horiz. %	117.78%	111.56%	110.04%	109.01%	152.75%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.36%	22.55%	22.23%	22.34%	15.82%	18.62%	17.25%	-
YoY %	-5.28%	1.44%	-0.49%	41.21%	-15.04%	7.94%	-	-
Horiz. %	123.83%	130.72%	128.87%	129.51%	91.71%	107.94%	100.00%	-
Total Cost	1,317,349	1,290,787	1,206,660	1,188,258	963,571	984,239	893,993	6.66%
YoY %	2.06%	6.97%	1.55%	23.32%	-2.10%	10.09%	-	-
Horiz. %	147.36%	144.38%	134.97%	132.92%	107.78%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,992,831	1,714,999	1,994,703	1,985,342	1,735,855	1,648,044	1,623,511	3.47%
YoY %	16.20%	-14.02%	0.47%	14.37%	5.33%	1.51%	-	-
Horiz. %	122.75%	105.64%	122.86%	122.29%	106.92%	101.51%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	286,835	278,868	270,900	239,029	265,588	232,390	165,533	9.58%
YoY %	2.86%	2.94%	13.33%	-10.00%	14.29%	40.39%	-	-
Horiz. %	173.28%	168.47%	163.65%	144.40%	160.44%	140.39%	100.00%	-
Div Payout %	84.09%	86.30%	85.00%	75.71%	60.03%	70.60%	57.15%	-
YoY %	-2.56%	1.53%	12.27%	26.12%	-14.97%	23.53%	-	-
Horiz. %	147.14%	151.01%	148.73%	132.48%	105.04%	123.53%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	1,992,831	1,714,999	1,994,703	1,985,342	1,735,855	1,648,044	1,623,511	3.47%
YoY %	16.20%	-14.02%	0.47%	14.37%	5.33%	1.51%	-	-
Horiz. %	122.75%	105.64%	122.86%	122.29%	106.92%	101.51%	100.00%	-
NOSH	398,383	398,383	398,383	331,986	331,986	331,986	331,986	3.08%
YoY %	0.00%	0.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	20.57%	20.02%	20.89%	20.99%	31.47%	25.06%	24.47%	-
YoY %	2.75%	-4.16%	-0.48%	-33.30%	25.58%	2.41%	-	-
Horiz. %	84.06%	81.81%	85.37%	85.78%	128.61%	102.41%	100.00%	-
ROE	17.12%	18.84%	15.98%	15.90%	25.49%	19.97%	17.84%	-
YoY %	-9.13%	17.90%	0.50%	-37.62%	27.64%	11.94%	-	-
Horiz. %	95.96%	105.61%	89.57%	89.13%	142.88%	111.94%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	416.30	405.11	382.89	453.03	423.50	395.62	356.53	2.61%
YoY %	2.76%	5.80%	-15.48%	6.97%	7.05%	10.96%	-	-
Horiz. %	116.76%	113.63%	107.39%	127.07%	118.78%	110.96%	100.00%	-
EPS	85.63	81.11	80.00	95.10	133.26	99.15	87.24	-0.30%
YoY %	5.57%	1.39%	-15.88%	-28.64%	34.40%	13.65%	-	-
Horiz. %	98.15%	92.97%	91.70%	109.01%	152.75%	113.65%	100.00%	-
DPS	72.00	70.00	68.00	72.00	80.00	70.00	49.86	6.30%
YoY %	2.86%	2.94%	-5.56%	-10.00%	14.29%	40.39%	-	-
Horiz. %	144.40%	140.39%	136.38%	144.40%	160.45%	140.39%	100.00%	-
NAPS	5.0023	4.3049	5.007	5.9802	5.2287	4.9642	4.8903	0.37%
YoY %	16.20%	-14.02%	-16.27%	14.37%	5.33%	1.51%	-	-
Horiz. %	102.29%	88.03%	102.39%	122.29%	106.92%	101.51%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	416.30	405.11	382.89	377.52	352.92	329.69	297.11	5.77%
YoY %	2.76%	5.80%	1.42%	6.97%	7.05%	10.97%	-	-
Horiz. %	140.12%	136.35%	128.87%	127.06%	118.78%	110.97%	100.00%	-
EPS	85.63	81.11	80.00	79.25	111.05	82.63	72.70	2.76%
YoY %	5.57%	1.39%	0.95%	-28.64%	34.39%	13.66%	-	-
Horiz. %	117.79%	111.57%	110.04%	109.01%	152.75%	113.66%	100.00%	-
DPS	72.00	70.00	68.00	60.00	66.67	58.33	41.55	9.58%
YoY %	2.86%	2.94%	13.33%	-10.00%	14.30%	40.39%	-	-
Horiz. %	173.29%	168.47%	163.66%	144.40%	160.46%	140.39%	100.00%	-
NAPS	5.0023	4.3049	5.007	4.9835	4.3573	4.1368	4.0753	3.47%
YoY %	16.20%	-14.02%	0.47%	14.37%	5.33%	1.51%	-	-
Horiz. %	122.75%	105.63%	122.86%	122.29%	106.92%	101.51%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	13.64	11.60	15.92	19.82	17.00	15.36	15.08	-
P/RPS	3.28	2.86	4.16	4.38	4.01	3.88	4.23	-4.14%
YoY %	14.69%	-31.25%	-5.02%	9.23%	3.35%	-8.27%	-	-
Horiz. %	77.54%	67.61%	98.35%	103.55%	94.80%	91.73%	100.00%	-
P/EPS	15.93	14.30	19.90	20.84	12.76	15.49	17.29	-1.35%
YoY %	11.40%	-28.14%	-4.51%	63.32%	-17.62%	-10.41%	-	-
Horiz. %	92.13%	82.71%	115.10%	120.53%	73.80%	89.59%	100.00%	-
EY	6.28	6.99	5.03	4.80	7.84	6.46	5.79	1.36%
YoY %	-10.16%	38.97%	4.79%	-38.78%	21.36%	11.57%	-	-
Horiz. %	108.46%	120.73%	86.87%	82.90%	135.41%	111.57%	100.00%	-
DY	5.28	6.03	4.27	3.63	4.71	4.56	3.31	8.08%
YoY %	-12.44%	41.22%	17.63%	-22.93%	3.29%	37.76%	-	-
Horiz. %	159.52%	182.18%	129.00%	109.67%	142.30%	137.76%	100.00%	-
P/NAPS	2.73	2.69	3.18	3.31	3.25	3.09	3.08	-1.98%
YoY %	1.49%	-15.41%	-3.93%	1.85%	5.18%	0.32%	-	-
Horiz. %	88.64%	87.34%	103.25%	107.47%	105.52%	100.32%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	15/04/21	04/05/20	15/04/19	26/04/18	10/04/17	07/04/16	08/04/15	-
Price	13.90	12.98	15.68	16.14	17.18	15.58	14.88	-
P/RPS	3.34	3.20	4.10	3.56	4.06	3.94	4.17	-3.62%
YoY %	4.37%	-21.95%	15.17%	-12.32%	3.05%	-5.52%	-	-
Horiz. %	80.10%	76.74%	98.32%	85.37%	97.36%	94.48%	100.00%	-
P/EPS	16.23	16.00	19.60	16.97	12.89	15.71	17.06	-0.82%
YoY %	1.44%	-18.37%	15.50%	31.65%	-17.95%	-7.91%	-	-
Horiz. %	95.13%	93.79%	114.89%	99.47%	75.56%	92.09%	100.00%	-
EY	6.16	6.25	5.10	5.89	7.76	6.36	5.86	0.83%
YoY %	-1.44%	22.55%	-13.41%	-24.10%	22.01%	8.53%	-	-
Horiz. %	105.12%	106.66%	87.03%	100.51%	132.42%	108.53%	100.00%	-
DY	5.18	5.39	4.34	4.46	4.66	4.49	3.35	7.52%
YoY %	-3.90%	24.19%	-2.69%	-4.29%	3.79%	34.03%	-	-
Horiz. %	154.63%	160.90%	129.55%	133.13%	139.10%	134.03%	100.00%	-
P/NAPS	2.78	3.02	3.13	2.70	3.29	3.14	3.04	-1.47%
YoY %	-7.95%	-3.51%	15.93%	-17.93%	4.78%	3.29%	-	-
Horiz. %	91.45%	99.34%	102.96%	88.82%	108.22%	103.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos