[LPI] YoY Quarter Result on 2022-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 481,353 433,165 429,041 422,384 399,256 389,025 363,493 4.79% YoY % 11.12% 0.96% 1.58% 5.79% 2.63% 7.02% - Horiz. % 132.42% 119.17% 118.03% 116.20% 109.84% 107.02% 100.00%
PBT 103,192 120,931 97,932 123,267 115,291 110,875 110,705 -1.16% YoY % -14.67% 23.48% -20.55% 6.92% 3.98% 0.15% - Horiz. % 93.21% 109.24% 88.46% 111.35% 104.14% 100.15% 100.00%
Tax -24,612 -37,365 -24,865 -28,035 -28,688 -26,872 -27,708 -1.95% YoY % 34.13% -50.27% 11.31% 2.28% -6.76% 3.02% - Horiz. % 88.83% 134.85% 89.74% 101.18% 103.54% 96.98% 100.00%
NP 78,580 83,566 73,067 95,232 86,603 84,003 82,997 -0.91% YoY % -5.97% 14.37% -23.27% 9.96% 3.10% 1.21% - Horiz. % 94.68% 100.69% 88.04% 114.74% 104.34% 101.21% 100.00%
NP to SH 78,580 83,566 73,067 95,232 86,603 84,003 82,997 -0.91% YoY % -5.97% 14.37% -23.27% 9.96% 3.10% 1.21% - Horiz. % 94.68% 100.69% 88.04% 114.74% 104.34% 101.21% 100.00%
Tax Rate 23.85 % 30.90 % 25.39 % 22.74 % 24.88 % 24.24 % 25.03 % -0.80% YoY % -22.82% 21.70% 11.65% -8.60% 2.64% -3.16% - Horiz. % 95.29% 123.45% 101.44% 90.85% 99.40% 96.84% 100.00%
Total Cost 402,773 349,599 355,974 327,152 312,653 305,022 280,496 6.21% YoY % 15.21% -1.79% 8.81% 4.64% 2.50% 8.74% - Horiz. % 143.59% 124.64% 126.91% 116.63% 111.46% 108.74% 100.00%
Net Worth 2,279,985 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 2.90% YoY % 4.71% 2.10% 3.20% 5.36% -9.06% 12.28% - Horiz. % 118.69% 113.35% 111.02% 107.58% 102.11% 112.28% 100.00%
Dividend 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 159,353 139,434 179,272 175,288 171,304 167,320 149,393 1.08% YoY % 14.29% -22.22% 2.27% 2.33% 2.38% 12.00% - Horiz. % 106.67% 93.33% 120.00% 117.33% 114.67% 112.00% 100.00%
Div Payout % 202.79 % 166.86 % 245.35 % 184.06 % 197.80 % 199.18 % 180.00 % 2.01% YoY % 21.53% -31.99% 33.30% -6.95% -0.69% 10.66% - Horiz. % 112.66% 92.70% 136.31% 102.26% 109.89% 110.66% 100.00%
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 2.90% YoY % 4.71% 2.10% 3.20% 5.36% -9.06% 12.28% - Horiz. % 118.69% 113.35% 111.02% 107.58% 102.11% 112.28% 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 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.32 % 19.29 % 17.03 % 22.55 % 21.69 % 21.59 % 22.83 % -5.44% YoY % -15.40% 13.27% -24.48% 3.96% 0.46% -5.43% - Horiz. % 71.48% 84.49% 74.59% 98.77% 95.01% 94.57% 100.00%
ROE 3.45 % 3.84 % 3.43 % 4.61 % 4.42 % 3.89 % 4.32 % -3.68% YoY % -10.16% 11.95% -25.60% 4.30% 13.62% -9.95% - Horiz. % 79.86% 88.89% 79.40% 106.71% 102.31% 90.05% 100.00%
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 120.83 108.73 107.70 106.02 100.22 97.65 109.49 1.66% YoY % 11.13% 0.96% 1.58% 5.79% 2.63% -10.81% - Horiz. % 110.36% 99.31% 98.37% 96.83% 91.53% 89.19% 100.00%
EPS 19.72 20.97 18.34 23.90 21.74 21.09 25.00 -3.88% YoY % -5.96% 14.34% -23.26% 9.94% 3.08% -15.64% - Horiz. % 78.88% 83.88% 73.36% 95.60% 86.96% 84.36% 100.00%
DPS 40.00 35.00 45.00 44.00 43.00 42.00 45.00 -1.94% YoY % 14.29% -22.22% 2.27% 2.33% 2.38% -6.67% - Horiz. % 88.89% 77.78% 100.00% 97.78% 95.56% 93.33% 100.00%
NAPS 5.7231 5.4656 5.3532 5.1873 4.9234 5.4138 5.7861 -0.18% YoY % 4.71% 2.10% 3.20% 5.36% -9.06% -6.43% - Horiz. % 98.91% 94.46% 92.52% 89.65% 85.09% 93.57% 100.00%
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 120.83 108.73 107.70 106.02 100.22 97.65 91.24 4.79% YoY % 11.13% 0.96% 1.58% 5.79% 2.63% 7.03% - Horiz. % 132.43% 119.17% 118.04% 116.20% 109.84% 107.03% 100.00%
EPS 19.72 20.97 18.34 23.90 21.74 21.09 20.83 -0.91% YoY % -5.96% 14.34% -23.26% 9.94% 3.08% 1.25% - Horiz. % 94.67% 100.67% 88.05% 114.74% 104.37% 101.25% 100.00%
DPS 40.00 35.00 45.00 44.00 43.00 42.00 37.50 1.08% YoY % 14.29% -22.22% 2.27% 2.33% 2.38% 12.00% - Horiz. % 106.67% 93.33% 120.00% 117.33% 114.67% 112.00% 100.00%
NAPS 5.7231 5.4656 5.3532 5.1873 4.9234 5.4138 4.8218 2.90% YoY % 4.71% 2.10% 3.20% 5.36% -9.06% 12.28% - Horiz. % 118.69% 113.35% 111.02% 107.58% 102.11% 112.28% 100.00%
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 11.9600 12.6400 14.0600 13.7200 15.1000 15.7400 18.1600 -
P/RPS 9.90 11.63 13.06 12.94 15.07 16.12 16.59 -8.24% YoY % -14.88% -10.95% 0.93% -14.13% -6.51% -2.83% - Horiz. % 59.67% 70.10% 78.72% 78.00% 90.84% 97.17% 100.00%
P/EPS 60.63 60.26 76.66 57.39 69.46 74.65 72.64 -2.97% YoY % 0.61% -21.39% 33.58% -17.38% -6.95% 2.77% - Horiz. % 83.47% 82.96% 105.53% 79.01% 95.62% 102.77% 100.00%
EY 1.65 1.66 1.30 1.74 1.44 1.34 1.38 3.02% YoY % -0.60% 27.69% -25.29% 20.83% 7.46% -2.90% - Horiz. % 119.57% 120.29% 94.20% 126.09% 104.35% 97.10% 100.00%
DY 3.34 2.77 3.20 3.21 2.85 2.67 2.48 5.08% YoY % 20.58% -13.44% -0.31% 12.63% 6.74% 7.66% - Horiz. % 134.68% 111.69% 129.03% 129.44% 114.92% 107.66% 100.00%
P/NAPS 2.09 2.31 2.63 2.64 3.07 2.91 3.14 -6.56% YoY % -9.52% -12.17% -0.38% -14.01% 5.50% -7.32% - Horiz. % 66.56% 73.57% 83.76% 84.08% 97.77% 92.68% 100.00%
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 - 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 -
Price 12.3600 12.8800 14.6400 13.4600 14.8000 16.4200 19.4200 -
P/RPS 10.23 11.85 13.59 12.70 14.77 16.81 17.74 -8.76% YoY % -13.67% -12.80% 7.01% -14.01% -12.14% -5.24% - Horiz. % 57.67% 66.80% 76.61% 71.59% 83.26% 94.76% 100.00%
P/EPS 62.66 61.40 79.82 56.31 68.08 77.87 77.68 -3.52% YoY % 2.05% -23.08% 41.75% -17.29% -12.57% 0.24% - Horiz. % 80.66% 79.04% 102.75% 72.49% 87.64% 100.24% 100.00%
EY 1.60 1.63 1.25 1.78 1.47 1.28 1.29 3.65% YoY % -1.84% 30.40% -29.78% 21.09% 14.84% -0.78% - Horiz. % 124.03% 126.36% 96.90% 137.98% 113.95% 99.22% 100.00%
DY 3.24 2.72 3.07 3.27 2.91 2.56 2.32 5.72% YoY % 19.12% -11.40% -6.12% 12.37% 13.67% 10.34% - Horiz. % 139.66% 117.24% 132.33% 140.95% 125.43% 110.34% 100.00%
P/NAPS 2.16 2.36 2.73 2.59 3.01 3.03 3.36 -7.10% YoY % -8.47% -13.55% 5.41% -13.95% -0.66% -9.82% - Horiz. % 64.29% 70.24% 81.25% 77.08% 89.58% 90.18% 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
LPI Capital 4Q2022 Announcement.pdf 
