[LAGENDA] QoQ Cumulative 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- -60.56%
YoY- 1174.97%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 835,548 584,442 399,225 228,702 696,149 423,564 30,688 799.61%
PBT 277,855 198,627 136,225 78,174 212,413 129,725 9,140 868.01%
Tax -77,406 -54,596 -37,731 -22,602 -62,341 -35,326 -2,195 968.41%
NP 200,449 144,031 98,494 55,572 150,072 94,399 6,945 835.17%
-
NP to SH 200,489 144,036 98,498 55,576 140,903 94,404 6,945 835.30%
-
Tax Rate 27.86% 27.49% 27.70% 28.91% 29.35% 27.23% 24.02% -
Total Cost 635,099 440,411 300,731 173,130 546,077 329,165 23,743 789.07%
-
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 23,818 23,444 - 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% 17.79% 12.36% 7.47% 22.80% 16.33% 8.28% -
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 73.61 51.09 30.74 279.32 248.32 1.10 1960.07%
EPS 24.99 18.14 12.60 7.47 60.22 55.34 0.25 2035.87%
DPS 6.50 3.00 3.00 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 69.74 47.64 27.29 83.07 50.54 3.66 799.90%
EPS 23.92 17.19 11.75 6.63 16.81 11.26 0.83 834.25%
DPS 6.22 2.84 2.80 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 1.98 2.49 5.01 0.43 0.33 2.28 -31.52%
P/EPS 5.36 8.05 10.08 20.62 2.14 1.50 10.06 -34.20%
EY 18.65 12.43 9.92 4.85 46.72 66.68 9.94 51.94%
DY 4.85 2.05 2.36 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 2.01 2.47 4.49 0.60 0.43 85.17 -93.51%
P/EPS 5.80 8.16 10.00 18.48 2.95 1.92 376.33 -93.75%
EY 17.23 12.26 10.00 5.41 33.85 52.21 0.27 1484.86%
DY 4.48 2.03 2.38 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