[L&G] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -8.11%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 192,924 160,662 156,686 122,552 134,892 129,134 133,310 27.97%
PBT 30,324 42,686 47,730 37,372 37,160 47,705 52,182 -30.38%
Tax -11,073 -13,078 -11,310 -9,516 -4,038 -8,528 -6,024 50.11%
NP 19,251 29,608 36,420 27,856 33,122 39,177 46,158 -44.20%
-
NP to SH 19,672 29,846 36,404 27,988 30,457 35,682 39,030 -36.69%
-
Tax Rate 36.52% 30.64% 23.70% 25.46% 10.87% 17.88% 11.54% -
Total Cost 173,673 131,054 120,266 94,696 101,770 89,957 87,152 58.42%
-
Net Worth 1,116,709 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 14,865 - - - 14,865 - - -
Div Payout % 75.57% - - - 48.81% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,116,709 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1.00%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.98% 18.43% 23.24% 22.73% 24.55% 30.34% 34.62% -
ROE 1.76% 2.67% 3.27% 2.50% 2.74% 3.22% 3.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.49 5.40 5.27 4.12 4.54 4.34 4.48 28.05%
EPS 0.66 1.00 1.22 0.96 1.02 1.20 1.32 -37.03%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3756 0.3763 0.375 0.3765 0.3741 0.3728 0.37 1.00%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.49 5.40 5.27 4.12 4.54 4.34 4.48 28.05%
EPS 0.66 1.00 1.22 0.96 1.02 1.20 1.32 -37.03%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3756 0.3763 0.375 0.3765 0.3741 0.3728 0.37 1.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.11 0.10 0.125 0.115 0.12 0.13 0.095 -
P/RPS 1.70 1.85 2.37 2.79 2.64 2.99 2.12 -13.69%
P/EPS 16.62 9.96 10.21 12.22 11.71 10.83 7.24 74.10%
EY 6.02 10.04 9.80 8.19 8.54 9.23 13.82 -42.56%
DY 4.55 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.29 0.27 0.33 0.31 0.32 0.35 0.26 7.55%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 23/11/21 23/08/21 31/05/21 23/02/21 23/11/20 -
Price 0.105 0.11 0.115 0.12 0.12 0.115 0.095 -
P/RPS 1.62 2.04 2.18 2.91 2.64 2.65 2.12 -16.43%
P/EPS 15.87 10.96 9.39 12.75 11.71 9.58 7.24 68.82%
EY 6.30 9.13 10.65 7.84 8.54 10.44 13.82 -40.79%
DY 4.76 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.28 0.29 0.31 0.32 0.32 0.31 0.26 5.06%

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