[LGMS] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[LGMS] LGMS BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -3.9%
YoY- -9.61%
Quarter Report
Latest QR
Upcoming QR
LGMS's Result
LGMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 40,272 34,420 34,242 31,425 30,410 24,796 32,792 14.69%
PBT 16,036 12,800 15,230 13,464 14,076 8,728 15,597 1.86%
Tax -3,846 -3,024 -4,008 -3,452 -3,658 -2,172 -4,050 -3.38%
NP 12,190 9,776 11,222 10,012 10,418 6,556 11,547 3.68%
-
NP to SH 12,190 9,776 11,222 10,012 10,418 6,556 11,547 3.68%
-
Tax Rate 23.98% 23.62% 26.32% 25.64% 25.99% 24.89% 25.97% -
Total Cost 28,082 24,644 23,020 21,413 19,992 18,240 21,245 20.46%
-
Net Worth 92,659 89,011 86,594 82,855 82,855 79,298 76,378 13.76%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 4,560 - 2,280 3,040 4,560 - 5,416 -10.84%
Div Payout % 37.41% - 20.32% 30.36% 43.77% - 46.91% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 92,659 89,011 86,594 82,855 82,855 79,298 76,378 13.76%
NOSH 456,000 456,000 456,000 456,000 456,000 456,000 456,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 30.27% 28.40% 32.77% 31.86% 34.26% 26.44% 35.21% -
ROE 13.16% 10.98% 12.96% 12.08% 12.57% 8.27% 15.12% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.83 7.55 7.51 6.89 6.67 5.44 7.87 7.98%
EPS 2.68 2.16 2.46 2.20 2.28 1.44 2.77 -2.17%
DPS 1.00 0.00 0.50 0.67 1.00 0.00 1.30 -16.06%
NAPS 0.2032 0.1952 0.1899 0.1817 0.1817 0.1739 0.1833 7.11%
Adjusted Per Share Value based on latest NOSH - 456,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.91 7.61 7.57 6.95 6.73 5.48 7.25 14.74%
EPS 2.70 2.16 2.48 2.21 2.30 1.45 2.55 3.88%
DPS 1.01 0.00 0.50 0.67 1.01 0.00 1.20 -10.86%
NAPS 0.205 0.1969 0.1915 0.1833 0.1833 0.1754 0.1689 13.79%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.37 0.935 0.92 1.08 1.17 1.18 1.13 -
P/RPS 15.51 12.39 12.25 15.67 17.54 21.70 14.36 5.27%
P/EPS 51.25 43.61 37.38 49.19 51.21 82.07 40.78 16.47%
EY 1.95 2.29 2.67 2.03 1.95 1.22 2.45 -14.12%
DY 0.73 0.00 0.54 0.62 0.85 0.00 1.15 -26.15%
P/NAPS 6.74 4.79 4.84 5.94 6.44 6.79 6.16 6.18%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 30/05/24 23/02/24 28/11/23 28/08/23 29/05/23 28/02/23 -
Price 1.22 1.47 0.96 1.02 1.12 1.10 1.17 -
P/RPS 13.81 19.47 12.78 14.80 16.79 20.23 14.87 -4.81%
P/EPS 45.64 68.57 39.01 46.46 49.02 76.51 42.22 5.33%
EY 2.19 1.46 2.56 2.15 2.04 1.31 2.37 -5.13%
DY 0.82 0.00 0.52 0.65 0.89 0.00 1.11 -18.29%
P/NAPS 6.00 7.53 5.06 5.61 6.16 6.33 6.38 -4.01%

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