[LHI] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Revenue 2,516,396 2,361,415 1,809,097 1,573,420 1,527,135 1,422,516 - 12.08% YoY % 6.56% 30.53% 14.98% 3.03% 7.35% - - Horiz. % 176.90% 166.00% 127.18% 110.61% 107.35% 100.00% -
PBT 227,539 100,075 -60,097 30,803 83,813 77,918 - 23.89% YoY % 127.37% 266.52% -295.10% -63.25% 7.57% - - Horiz. % 292.02% 128.44% -77.13% 39.53% 107.57% 100.00% -
Tax -50,184 -27,741 -5,922 -9,773 -21,470 -22,244 - 17.66% YoY % -80.90% -368.44% 39.40% 54.48% 3.48% - - Horiz. % 225.61% 124.71% 26.62% 43.94% 96.52% 100.00% -
NP 177,355 72,334 -66,019 21,030 62,343 55,674 - 26.06% YoY % 145.19% 209.57% -413.93% -66.27% 11.98% - - Horiz. % 318.56% 129.92% -118.58% 37.77% 111.98% 100.00% -
NP to SH 132,961 67,312 -53,418 22,532 44,382 35,206 - 30.42% YoY % 97.53% 226.01% -337.08% -49.23% 26.06% - - Horiz. % 377.67% 191.19% -151.73% 64.00% 126.06% 100.00% -
Tax Rate 22.06 % 27.72 % - % 31.73 % 25.62 % 28.55 % - % -5.02% YoY % -20.42% 0.00% 0.00% 23.85% -10.26% - - Horiz. % 77.27% 97.09% 0.00% 111.14% 89.74% 100.00% -
Total Cost 2,339,041 2,289,081 1,875,116 1,552,390 1,464,792 1,366,842 - 11.34% YoY % 2.18% 22.08% 20.79% 5.98% 7.17% - - Horiz. % 171.13% 167.47% 137.19% 113.57% 107.17% 100.00% -
Net Worth 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 - - - YoY % 12.11% 11.88% 5.82% 3.85% 0.00% - - Horiz. % 137.84% 122.95% 109.89% 103.85% 100.00% - -
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Div 43,800 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Div Payout % 32.94 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Net Worth 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 - - - YoY % 12.11% 11.88% 5.82% 3.85% 0.00% - - Horiz. % 137.84% 122.95% 109.89% 103.85% 100.00% - -
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,385,192 - 1.52% YoY % 0.00% 0.00% 0.00% 0.00% 7.82% - - Horiz. % 107.82% 107.82% 107.82% 107.82% 107.82% 100.00% -
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
NP Margin 7.05 % 3.06 % -3.65 % 1.34 % 4.08 % 3.91 % - % 12.51% YoY % 130.39% 183.84% -372.39% -67.16% 4.35% - - Horiz. % 180.31% 78.26% -93.35% 34.27% 104.35% 100.00% -
ROE 5.98 % 3.39 % -3.01 % 1.35 % 2.75 % - % - % - YoY % 76.40% 212.62% -322.96% -50.91% 0.00% - - Horiz. % 217.45% 123.27% -109.45% 49.09% 100.00% - -
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
RPS 68.94 64.70 49.56 43.11 41.84 42.02 - 10.40% YoY % 6.55% 30.55% 14.96% 3.04% -0.43% - - Horiz. % 164.06% 153.97% 117.94% 102.59% 99.57% 100.00% -
EPS 3.64 1.84 -1.46 0.62 1.22 1.04 - 28.46% YoY % 97.83% 226.03% -335.48% -49.18% 17.31% - - Horiz. % 350.00% 176.92% -140.38% 59.62% 117.31% 100.00% -
DPS 1.20 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
NAPS 0.6091 0.5433 0.4856 0.4589 0.4419 - - - YoY % 12.11% 11.88% 5.82% 3.85% 0.00% - - Horiz. % 137.84% 122.95% 109.89% 103.85% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,650,000 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
RPS 68.94 64.70 49.56 43.11 41.84 38.97 - 12.08% YoY % 6.55% 30.55% 14.96% 3.04% 7.36% - - Horiz. % 176.91% 166.03% 127.17% 110.62% 107.36% 100.00% -
EPS 3.64 1.84 -1.46 0.62 1.22 0.96 - 30.53% YoY % 97.83% 226.03% -335.48% -49.18% 27.08% - - Horiz. % 379.17% 191.67% -152.08% 64.58% 127.08% 100.00% -
DPS 1.20 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
NAPS 0.6091 0.5433 0.4856 0.4589 0.4419 - - - YoY % 12.11% 11.88% 5.82% 3.85% 0.00% - - Horiz. % 137.84% 122.95% 109.89% 103.85% 100.00% - -
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 - CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - - -
Price 0.5500 0.4600 0.6500 0.7100 0.8250 0.0000 - -
P/RPS 0.80 0.71 1.31 1.65 1.97 0.00 - - YoY % 12.68% -45.80% -20.61% -16.24% 0.00% - - Horiz. % 40.61% 36.04% 66.50% 83.76% 100.00% - -
P/EPS 15.10 24.94 -44.41 115.01 67.85 0.00 - - YoY % -39.45% 156.16% -138.61% 69.51% 0.00% - - Horiz. % 22.25% 36.76% -65.45% 169.51% 100.00% - -
EY 6.62 4.01 -2.25 0.87 1.47 0.00 - - YoY % 65.09% 278.22% -358.62% -40.82% 0.00% - - Horiz. % 450.34% 272.79% -153.06% 59.18% 100.00% - -
DY 2.18 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/NAPS 0.90 0.85 1.34 1.55 1.87 0.00 - - YoY % 5.88% -36.57% -13.55% -17.11% 0.00% - - Horiz. % 48.13% 45.45% 71.66% 82.89% 100.00% - -
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 - CAGR
Date 28/11/23 29/11/22 23/11/21 24/11/20 26/11/19 - - -
Price 0.6900 0.4850 0.5550 0.6800 0.9000 0.0000 - -
P/RPS 1.00 0.75 1.12 1.58 2.15 0.00 - - YoY % 33.33% -33.04% -29.11% -26.51% 0.00% - - Horiz. % 46.51% 34.88% 52.09% 73.49% 100.00% - -
P/EPS 18.94 26.30 -37.92 110.15 74.02 0.00 - - YoY % -27.98% 169.36% -134.43% 48.81% 0.00% - - Horiz. % 25.59% 35.53% -51.23% 148.81% 100.00% - -
EY 5.28 3.80 -2.64 0.91 1.35 0.00 - - YoY % 38.95% 243.94% -390.11% -32.59% 0.00% - - Horiz. % 391.11% 281.48% -195.56% 67.41% 100.00% - -
DY 1.74 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/NAPS 1.13 0.89 1.14 1.48 2.04 0.00 - - YoY % 26.97% -21.93% -22.97% -27.45% 0.00% - - Horiz. % 55.39% 43.63% 55.88% 72.55% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LHI Q3 2022.pdf 
