[L&G] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -14.64%
YoY- 98.55%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 160,662 156,686 122,552 134,892 129,134 133,310 58,812 95.06%
PBT 42,686 47,730 37,372 37,160 47,705 52,182 20,352 63.63%
Tax -13,078 -11,310 -9,516 -4,038 -8,528 -6,024 976 -
NP 29,608 36,420 27,856 33,122 39,177 46,158 21,328 24.36%
-
NP to SH 29,846 36,404 27,988 30,457 35,682 39,030 21,760 23.37%
-
Tax Rate 30.64% 23.70% 25.46% 10.87% 17.88% 11.54% -4.80% -
Total Cost 131,054 120,266 94,696 101,770 89,957 87,152 37,484 129.83%
-
Net Worth 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1,086,086 1.99%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 14,865 - - - -
Div Payout % - - - 48.81% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1,086,086 1.99%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 18.43% 23.24% 22.73% 24.55% 30.34% 34.62% 36.26% -
ROE 2.67% 3.27% 2.50% 2.74% 3.22% 3.55% 2.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.40 5.27 4.12 4.54 4.34 4.48 1.98 94.84%
EPS 1.00 1.22 0.96 1.02 1.20 1.32 0.72 24.40%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3763 0.375 0.3765 0.3741 0.3728 0.37 0.3653 1.99%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.40 5.27 4.12 4.54 4.34 4.48 1.98 94.84%
EPS 1.00 1.22 0.96 1.02 1.20 1.32 0.72 24.40%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3763 0.375 0.3765 0.3741 0.3728 0.37 0.3653 1.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.10 0.125 0.115 0.12 0.13 0.095 0.085 -
P/RPS 1.85 2.37 2.79 2.64 2.99 2.12 4.30 -42.92%
P/EPS 9.96 10.21 12.22 11.71 10.83 7.24 11.61 -9.68%
EY 10.04 9.80 8.19 8.54 9.23 13.82 8.61 10.75%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.31 0.32 0.35 0.26 0.23 11.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 23/08/21 31/05/21 23/02/21 23/11/20 24/08/20 -
Price 0.11 0.115 0.12 0.12 0.115 0.095 0.095 -
P/RPS 2.04 2.18 2.91 2.64 2.65 2.12 4.80 -43.38%
P/EPS 10.96 9.39 12.75 11.71 9.58 7.24 12.98 -10.63%
EY 9.13 10.65 7.84 8.54 10.44 13.82 7.70 11.99%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.32 0.32 0.31 0.26 0.26 7.53%

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