[LPI] YoY Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 462,363 397,045 419,993 399,545 386,902 353,048 352,710 4.61% YoY % 16.45% -5.46% 5.12% 3.27% 9.59% 0.10% - Horiz. % 131.09% 112.57% 119.08% 113.28% 109.69% 100.10% 100.00%
PBT 80,782 73,468 109,898 100,297 92,625 86,877 89,216 -1.64% YoY % 9.96% -33.15% 9.57% 8.28% 6.62% -2.62% - Horiz. % 90.55% 82.35% 123.18% 112.42% 103.82% 97.38% 100.00%
Tax -16,838 -16,700 -25,979 -22,896 -21,843 -21,139 -21,152 -3.73% YoY % -0.83% 35.72% -13.47% -4.82% -3.33% 0.06% - Horiz. % 79.60% 78.95% 122.82% 108.25% 103.27% 99.94% 100.00%
NP 63,944 56,768 83,919 77,401 70,782 65,738 68,064 -1.03% YoY % 12.64% -32.35% 8.42% 9.35% 7.67% -3.42% - Horiz. % 93.95% 83.40% 123.29% 113.72% 103.99% 96.58% 100.00%
NP to SH 63,944 56,768 83,919 77,401 70,782 65,738 68,064 -1.03% YoY % 12.64% -32.35% 8.42% 9.35% 7.67% -3.42% - Horiz. % 93.95% 83.40% 123.29% 113.72% 103.99% 96.58% 100.00%
Tax Rate 20.84 % 22.73 % 23.64 % 22.83 % 23.58 % 24.33 % 23.71 % -2.13% YoY % -8.31% -3.85% 3.55% -3.18% -3.08% 2.61% - Horiz. % 87.90% 95.87% 99.70% 96.29% 99.45% 102.61% 100.00%
Total Cost 398,419 340,277 336,074 322,144 316,120 287,310 284,646 5.76% YoY % 17.09% 1.25% 4.32% 1.91% 10.03% 0.94% - Horiz. % 139.97% 119.54% 118.07% 113.17% 111.06% 100.94% 100.00%
Net Worth 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 2.50% YoY % -0.73% 3.14% 13.21% -11.72% 1.87% 11.26% - Horiz. % 115.97% 116.83% 113.27% 100.05% 113.34% 111.26% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 103,579 99,595 115,531 111,547 107,563 103,579 89,636 2.44% YoY % 4.00% -13.79% 3.57% 3.70% 3.85% 15.56% - Horiz. % 115.56% 111.11% 128.89% 124.44% 120.00% 115.56% 100.00%
Div Payout % 161.98 % 175.44 % 137.67 % 144.12 % 151.96 % 157.56 % 131.69 % 3.51% YoY % -7.67% 27.44% -4.48% -5.16% -3.55% 19.64% - Horiz. % 123.00% 133.22% 104.54% 109.44% 115.39% 119.64% 100.00%
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 2.50% YoY % -0.73% 3.14% 13.21% -11.72% 1.87% 11.26% - Horiz. % 115.97% 116.83% 113.27% 100.05% 113.34% 111.26% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 3.08% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.83 % 14.30 % 19.98 % 19.37 % 18.29 % 18.62 % 19.30 % -5.40% YoY % -3.29% -28.43% 3.15% 5.90% -1.77% -3.52% - Horiz. % 71.66% 74.09% 103.52% 100.36% 94.77% 96.48% 100.00%
ROE 3.03 % 2.67 % 4.08 % 4.26 % 3.44 % 3.25 % 3.74 % -3.45% YoY % 13.48% -34.56% -4.23% 23.84% 5.85% -13.10% - Horiz. % 81.02% 71.39% 109.09% 113.90% 91.98% 86.90% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 116.06 99.66 105.42 100.29 97.12 88.62 106.24 1.48% YoY % 16.46% -5.46% 5.12% 3.26% 9.59% -16.59% - Horiz. % 109.24% 93.81% 99.23% 94.40% 91.42% 83.41% 100.00%
EPS 16.05 14.25 21.07 19.43 17.77 16.50 20.51 -4.00% YoY % 12.63% -32.37% 8.44% 9.34% 7.70% -19.55% - Horiz. % 78.25% 69.48% 102.73% 94.73% 86.64% 80.45% 100.00%
DPS 26.00 25.00 29.00 28.00 27.00 26.00 27.00 -0.63% YoY % 4.00% -13.79% 3.57% 3.70% 3.85% -3.70% - Horiz. % 96.30% 92.59% 107.41% 103.70% 100.00% 96.30% 100.00%
NAPS 5.2921 5.3311 5.1690 4.5657 5.1720 5.0772 5.4759 -0.57% YoY % -0.73% 3.14% 13.21% -11.72% 1.87% -7.28% - Horiz. % 96.64% 97.36% 94.40% 83.38% 94.45% 92.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 116.06 99.66 105.42 100.29 97.12 88.62 88.54 4.61% YoY % 16.46% -5.46% 5.12% 3.26% 9.59% 0.09% - Horiz. % 131.08% 112.56% 119.06% 113.27% 109.69% 100.09% 100.00%
EPS 16.05 14.25 21.07 19.43 17.77 16.50 17.09 -1.04% YoY % 12.63% -32.37% 8.44% 9.34% 7.70% -3.45% - Horiz. % 93.91% 83.38% 123.29% 113.69% 103.98% 96.55% 100.00%
DPS 26.00 25.00 29.00 28.00 27.00 26.00 22.50 2.44% YoY % 4.00% -13.79% 3.57% 3.70% 3.85% 15.56% - Horiz. % 115.56% 111.11% 128.89% 124.44% 120.00% 115.56% 100.00%
NAPS 5.2921 5.3311 5.1690 4.5657 5.1720 5.0772 4.5633 2.50% YoY % -0.73% 3.14% 13.21% -11.72% 1.87% 11.26% - Horiz. % 115.97% 116.83% 113.27% 100.05% 113.34% 111.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 11.8000 13.3000 13.7800 13.4000 15.7600 17.0800 18.8800 -
P/RPS 10.17 13.34 13.07 13.36 16.23 19.27 17.77 -8.88% YoY % -23.76% 2.07% -2.17% -17.68% -15.78% 8.44% - Horiz. % 57.23% 75.07% 73.55% 75.18% 91.33% 108.44% 100.00%
P/EPS 73.52 93.34 65.42 68.97 88.70 103.51 92.09 -3.68% YoY % -21.23% 42.68% -5.15% -22.24% -14.31% 12.40% - Horiz. % 79.83% 101.36% 71.04% 74.89% 96.32% 112.40% 100.00%
EY 1.36 1.07 1.53 1.45 1.13 0.97 1.09 3.76% YoY % 27.10% -30.07% 5.52% 28.32% 16.49% -11.01% - Horiz. % 124.77% 98.17% 140.37% 133.03% 103.67% 88.99% 100.00%
DY 2.20 1.88 2.10 2.09 1.71 1.52 1.43 7.44% YoY % 17.02% -10.48% 0.48% 22.22% 12.50% 6.29% - Horiz. % 153.85% 131.47% 146.85% 146.15% 119.58% 106.29% 100.00%
P/NAPS 2.23 2.49 2.67 2.93 3.05 3.36 3.45 -7.01% YoY % -10.44% -6.74% -8.87% -3.93% -9.23% -2.61% - Horiz. % 64.64% 72.17% 77.39% 84.93% 88.41% 97.39% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 02/08/22 05/08/21 17/08/20 15/07/19 09/07/18 10/07/17 -
Price 11.8600 13.3400 13.8200 13.2000 16.0600 17.0000 18.6000 -
P/RPS 10.22 13.38 13.11 13.16 16.54 19.18 17.51 -8.58% YoY % -23.62% 2.06% -0.38% -20.44% -13.76% 9.54% - Horiz. % 58.37% 76.41% 74.87% 75.16% 94.46% 109.54% 100.00%
P/EPS 73.89 93.62 65.61 67.94 90.39 103.02 90.72 -3.36% YoY % -21.07% 42.69% -3.43% -24.84% -12.26% 13.56% - Horiz. % 81.45% 103.20% 72.32% 74.89% 99.64% 113.56% 100.00%
EY 1.35 1.07 1.52 1.47 1.11 0.97 1.10 3.47% YoY % 26.17% -29.61% 3.40% 32.43% 14.43% -11.82% - Horiz. % 122.73% 97.27% 138.18% 133.64% 100.91% 88.18% 100.00%
DY 2.19 1.87 2.10 2.12 1.68 1.53 1.45 7.11% YoY % 17.11% -10.95% -0.94% 26.19% 9.80% 5.52% - Horiz. % 151.03% 128.97% 144.83% 146.21% 115.86% 105.52% 100.00%
P/NAPS 2.24 2.50 2.67 2.89 3.11 3.35 3.40 -6.72% YoY % -10.40% -6.37% -7.61% -7.07% -7.16% -1.47% - Horiz. % 65.88% 73.53% 78.53% 85.00% 91.47% 98.53% 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