[LAGENDA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 57.77%
YoY- 1174.97%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA'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 835,548 779,256 798,450 914,808 696,149 564,752 61,376 467.43%
PBT 277,855 264,836 272,450 312,696 212,413 172,966 18,280 510.57%
Tax -77,406 -72,794 -75,462 -90,408 -62,341 -47,101 -4,390 573.91%
NP 200,449 192,041 196,988 222,288 150,072 125,865 13,890 489.86%
-
NP to SH 200,489 192,048 196,996 222,304 140,903 125,872 13,890 489.94%
-
Tax Rate 27.86% 27.49% 27.70% 28.91% 29.35% 27.23% 24.02% -
Total Cost 635,099 587,214 601,462 692,520 546,077 438,886 47,486 460.78%
-
Net Worth 882,528 809,825 797,102 744,045 618,082 578,228 83,858 378.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 52,149 31,757 46,888 - 6,230 - - -
Div Payout % 26.01% 16.54% 23.80% - 4.42% - - -
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 882,528 809,825 797,102 744,045 618,082 578,228 83,858 378.18%
NOSH 821,963 818,489 818,489 818,489 483,489 483,489 2,837,229 -56.11%
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 23.99% 24.64% 24.67% 24.30% 21.56% 22.29% 22.63% -
ROE 22.72% 23.71% 24.71% 29.88% 22.80% 21.77% 16.56% -
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 104.14 98.15 102.17 122.95 279.32 331.10 2.20 1199.40%
EPS 24.99 24.19 25.20 29.88 60.22 73.79 0.50 1247.21%
DPS 6.50 4.00 6.00 0.00 2.50 0.00 0.00 -
NAPS 1.10 1.02 1.02 1.00 2.48 3.39 0.03 996.47%
Adjusted Per Share Value based on latest NOSH - 818,489
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 99.70 92.98 95.27 109.16 83.07 67.39 7.32 467.61%
EPS 23.92 22.92 23.51 26.53 16.81 15.02 1.66 489.28%
DPS 6.22 3.79 5.59 0.00 0.74 0.00 0.00 -
NAPS 1.0531 0.9663 0.9511 0.8878 0.7375 0.69 0.1001 378.07%
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 1.34 1.46 1.27 1.54 1.21 0.83 0.025 -
P/RPS 1.29 1.49 1.24 1.25 0.43 0.25 1.14 8.56%
P/EPS 5.36 6.04 5.04 5.15 2.14 1.12 5.03 4.31%
EY 18.65 16.57 19.85 19.40 46.72 88.91 19.88 -4.15%
DY 4.85 2.74 4.72 0.00 2.07 0.00 0.00 -
P/NAPS 1.22 1.43 1.25 1.54 0.49 0.24 0.83 29.18%
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 22/02/22 15/11/21 17/08/21 25/05/21 22/02/21 20/11/20 24/08/20 -
Price 1.45 1.48 1.26 1.38 1.67 1.06 0.935 -
P/RPS 1.39 1.51 1.23 1.12 0.60 0.32 42.58 -89.72%
P/EPS 5.80 6.12 5.00 4.62 2.95 1.44 188.16 -90.10%
EY 17.23 16.34 20.01 21.65 33.85 69.62 0.53 912.16%
DY 4.48 2.70 4.76 0.00 1.50 0.00 0.00 -
P/NAPS 1.32 1.45 1.24 1.38 0.67 0.31 31.17 -87.78%

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