[LAGENDA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -76.55%
YoY- -15.42%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 868,080 632,015 451,296 192,750 835,548 584,442 399,225 67.60%
PBT 250,810 185,362 133,322 65,117 277,855 198,627 136,225 50.05%
Tax -73,074 -52,409 -35,980 -18,131 -77,406 -54,596 -37,731 55.18%
NP 177,736 132,953 97,342 46,986 200,449 144,031 98,494 48.06%
-
NP to SH 177,772 133,118 97,390 47,007 200,489 144,036 98,498 48.07%
-
Tax Rate 29.14% 28.27% 26.99% 27.84% 27.86% 27.49% 27.70% -
Total Cost 690,344 499,062 353,954 145,764 635,099 440,411 300,731 73.75%
-
Net Worth 1,012,393 970,309 961,445 918,211 882,528 809,825 797,102 17.22%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 54,384 25,094 25,081 - 52,149 23,818 23,444 74.96%
Div Payout % 30.59% 18.85% 25.75% - 26.01% 16.54% 23.80% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,012,393 970,309 961,445 918,211 882,528 809,825 797,102 17.22%
NOSH 837,327 837,327 837,327 837,327 821,963 818,489 818,489 1.52%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.47% 21.04% 21.57% 24.38% 23.99% 24.64% 24.67% -
ROE 17.56% 13.72% 10.13% 5.12% 22.72% 17.79% 12.36% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.75 75.56 53.98 23.09 104.14 73.61 51.09 60.15%
EPS 21.25 15.91 11.65 5.63 24.99 18.14 12.60 41.55%
DPS 6.50 3.00 3.00 0.00 6.50 3.00 3.00 67.20%
NAPS 1.21 1.16 1.15 1.10 1.10 1.02 1.02 12.02%
Adjusted Per Share Value based on latest NOSH - 837,327
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.58 75.41 53.85 23.00 99.70 69.74 47.64 67.59%
EPS 21.21 15.88 11.62 5.61 23.92 17.19 11.75 48.09%
DPS 6.49 2.99 2.99 0.00 6.22 2.84 2.80 74.87%
NAPS 1.208 1.1578 1.1472 1.0957 1.0531 0.9663 0.9511 17.22%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.19 1.27 1.27 1.46 1.34 1.46 1.27 -
P/RPS 1.15 1.68 2.35 6.32 1.29 1.98 2.49 -40.16%
P/EPS 5.60 7.98 10.90 25.93 5.36 8.05 10.08 -32.34%
EY 17.85 12.53 9.17 3.86 18.65 12.43 9.92 47.78%
DY 5.46 2.36 2.36 0.00 4.85 2.05 2.36 74.65%
P/NAPS 0.98 1.09 1.10 1.33 1.22 1.43 1.25 -14.93%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 22/08/22 23/05/22 22/02/22 15/11/21 17/08/21 -
Price 1.32 1.17 1.20 1.39 1.45 1.48 1.26 -
P/RPS 1.27 1.55 2.22 6.02 1.39 2.01 2.47 -35.74%
P/EPS 6.21 7.35 10.30 24.68 5.80 8.16 10.00 -27.14%
EY 16.10 13.60 9.71 4.05 17.23 12.26 10.00 37.24%
DY 4.92 2.56 2.50 0.00 4.48 2.03 2.38 62.06%
P/NAPS 1.09 1.01 1.04 1.26 1.32 1.45 1.24 -8.21%

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