[L&G] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 27.81%
YoY- -23.78%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 265,790 158,172 249,179 209,293 190,574 105,756 192,924 23.78%
PBT 60,544 9,688 39,693 34,981 28,524 6,436 30,324 58.49%
Tax -19,514 -6,816 -13,289 -11,405 -10,290 -520 -11,073 45.84%
NP 41,030 2,872 26,404 23,576 18,234 5,916 19,251 65.53%
-
NP to SH 41,568 1,944 26,647 22,748 17,798 6,316 19,672 64.59%
-
Tax Rate 32.23% 70.36% 33.48% 32.60% 36.07% 8.08% 36.52% -
Total Cost 224,760 155,300 222,775 185,717 172,340 99,840 173,673 18.73%
-
Net Worth 1,130,088 1,127,710 1,126,818 1,118,196 1,110,168 1,117,898 1,116,709 0.79%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 17,838 - - - 14,865 -
Div Payout % - - 66.94% - - - 75.57% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,130,088 1,127,710 1,126,818 1,118,196 1,110,168 1,117,898 1,116,709 0.79%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.44% 1.82% 10.60% 11.26% 9.57% 5.59% 9.98% -
ROE 3.68% 0.17% 2.36% 2.03% 1.60% 0.56% 1.76% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.94 5.32 8.38 7.04 6.41 3.56 6.49 23.77%
EPS 1.40 0.08 0.90 0.76 0.60 0.20 0.66 65.01%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.50 -
NAPS 0.3801 0.3793 0.379 0.3761 0.3734 0.376 0.3756 0.79%
Adjusted Per Share Value based on latest NOSH - 2,973,135
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.94 5.32 8.38 7.04 6.41 3.56 6.49 23.77%
EPS 1.40 0.08 0.90 0.76 0.60 0.20 0.66 65.01%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.50 -
NAPS 0.3801 0.3793 0.379 0.3761 0.3734 0.376 0.3756 0.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.13 0.10 0.10 0.10 0.095 0.105 0.11 -
P/RPS 1.45 1.88 1.19 1.42 1.48 2.95 1.70 -10.05%
P/EPS 9.30 152.94 11.16 13.07 15.87 49.43 16.62 -32.07%
EY 10.75 0.65 8.96 7.65 6.30 2.02 6.02 47.13%
DY 0.00 0.00 6.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.34 0.26 0.26 0.27 0.25 0.28 0.29 11.17%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 28/08/23 31/05/23 21/02/23 23/11/22 29/08/22 30/05/22 -
Price 0.12 0.135 0.10 0.11 0.095 0.105 0.105 -
P/RPS 1.34 2.54 1.19 1.56 1.48 2.95 1.62 -11.87%
P/EPS 8.58 206.47 11.16 14.38 15.87 49.43 15.87 -33.60%
EY 11.65 0.48 8.96 6.96 6.30 2.02 6.30 50.60%
DY 0.00 0.00 6.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.32 0.36 0.26 0.29 0.25 0.28 0.28 9.30%

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