[L&G] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 38.37%
YoY- -44.98%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 286,787 262,283 249,179 229,397 209,868 188,725 192,924 30.21%
PBT 55,703 40,506 39,693 24,545 20,721 22,590 30,324 49.93%
Tax -17,901 -14,863 -13,289 -9,818 -10,563 -8,824 -11,073 37.70%
NP 37,802 25,643 26,404 14,727 10,158 13,766 19,251 56.74%
-
NP to SH 38,532 25,554 26,647 14,348 10,369 14,254 19,672 56.48%
-
Tax Rate 32.14% 36.69% 33.48% 40.00% 50.98% 39.06% 36.52% -
Total Cost 248,985 236,640 222,775 214,670 199,710 174,959 173,673 27.11%
-
Net Worth 1,130,088 1,127,710 1,126,818 1,118,196 1,110,168 1,117,898 1,116,709 0.79%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 17,838 17,838 17,838 14,865 14,865 14,865 14,865 12.91%
Div Payout % 46.30% 69.81% 66.94% 103.61% 143.37% 104.29% 75.57% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,130,088 1,127,710 1,126,818 1,118,196 1,110,168 1,117,898 1,116,709 0.79%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.18% 9.78% 10.60% 6.42% 4.84% 7.29% 9.98% -
ROE 3.41% 2.27% 2.36% 1.28% 0.93% 1.28% 1.76% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.65 8.82 8.38 7.72 7.06 6.35 6.49 30.24%
EPS 1.30 0.86 0.90 0.48 0.35 0.48 0.66 57.06%
DPS 0.60 0.60 0.60 0.50 0.50 0.50 0.50 12.91%
NAPS 0.3801 0.3793 0.379 0.3761 0.3734 0.376 0.3756 0.79%
Adjusted Per Share Value based on latest NOSH - 2,973,135
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.65 8.82 8.38 7.72 7.06 6.35 6.49 30.24%
EPS 1.30 0.86 0.90 0.48 0.35 0.48 0.66 57.06%
DPS 0.60 0.60 0.60 0.50 0.50 0.50 0.50 12.91%
NAPS 0.3801 0.3793 0.379 0.3761 0.3734 0.376 0.3756 0.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.13 0.10 0.10 0.10 0.095 0.105 0.11 -
P/RPS 1.35 1.13 1.19 1.30 1.35 1.65 1.70 -14.23%
P/EPS 10.03 11.63 11.16 20.72 27.24 21.90 16.62 -28.56%
EY 9.97 8.59 8.96 4.83 3.67 4.57 6.02 39.93%
DY 4.62 6.00 6.00 5.00 5.26 4.76 4.55 1.02%
P/NAPS 0.34 0.26 0.26 0.27 0.25 0.28 0.29 11.17%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 28/08/23 31/05/23 21/02/23 23/11/22 29/08/22 30/05/22 -
Price 0.12 0.135 0.105 0.11 0.095 0.105 0.105 -
P/RPS 1.24 1.53 1.25 1.43 1.35 1.65 1.62 -16.30%
P/EPS 9.26 15.71 11.72 22.79 27.24 21.90 15.87 -30.15%
EY 10.80 6.37 8.54 4.39 3.67 4.57 6.30 43.19%
DY 5.00 4.44 5.71 4.55 5.26 4.76 4.76 3.33%
P/NAPS 0.32 0.36 0.28 0.29 0.25 0.28 0.28 9.30%

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