[L&G] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -8.96%
YoY- -2.39%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 188,725 192,924 158,538 146,580 150,827 134,892 116,268 38.23%
PBT 22,590 30,324 33,396 34,934 41,415 37,160 43,070 -35.03%
Tax -8,824 -11,073 -7,451 -6,681 -6,661 -4,038 -4,048 68.35%
NP 13,766 19,251 25,945 28,253 34,754 33,122 39,022 -50.16%
-
NP to SH 14,254 19,672 26,080 29,144 32,014 30,457 37,741 -47.84%
-
Tax Rate 39.06% 36.52% 22.31% 19.12% 16.08% 10.87% 9.40% -
Total Cost 174,959 173,673 132,593 118,327 116,073 101,770 77,246 72.72%
-
Net Worth 1,117,898 1,116,709 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 0.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 14,865 14,865 14,865 14,865 14,865 14,865 - -
Div Payout % 104.29% 75.57% 57.00% 51.01% 46.43% 48.81% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,117,898 1,116,709 1,118,790 1,114,925 1,119,385 1,112,249 1,108,384 0.57%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.29% 9.98% 16.37% 19.27% 23.04% 24.55% 33.56% -
ROE 1.28% 1.76% 2.33% 2.61% 2.86% 2.74% 3.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.35 6.49 5.33 4.93 5.07 4.54 3.91 38.28%
EPS 0.48 0.66 0.88 0.98 1.08 1.02 1.27 -47.81%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.376 0.3756 0.3763 0.375 0.3765 0.3741 0.3728 0.57%
Adjusted Per Share Value based on latest NOSH - 2,973,135
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.35 6.49 5.33 4.93 5.07 4.54 3.91 38.28%
EPS 0.48 0.66 0.88 0.98 1.08 1.02 1.27 -47.81%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.376 0.3756 0.3763 0.375 0.3765 0.3741 0.3728 0.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.105 0.11 0.10 0.125 0.115 0.12 0.13 -
P/RPS 1.65 1.70 1.88 2.54 2.27 2.64 3.32 -37.33%
P/EPS 21.90 16.62 11.40 12.75 10.68 11.71 10.24 66.22%
EY 4.57 6.02 8.77 7.84 9.36 8.54 9.76 -39.78%
DY 4.76 4.55 5.00 4.00 4.35 4.17 0.00 -
P/NAPS 0.28 0.29 0.27 0.33 0.31 0.32 0.35 -13.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 24/02/22 23/11/21 23/08/21 31/05/21 23/02/21 -
Price 0.105 0.105 0.11 0.115 0.12 0.12 0.12 -
P/RPS 1.65 1.62 2.06 2.33 2.37 2.64 3.07 -33.97%
P/EPS 21.90 15.87 12.54 11.73 11.14 11.71 9.45 75.39%
EY 4.57 6.30 7.97 8.52 8.97 8.54 10.58 -42.94%
DY 4.76 4.76 4.55 4.35 4.17 4.17 0.00 -
P/NAPS 0.28 0.28 0.29 0.31 0.32 0.32 0.32 -8.53%

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