[LAGENDA] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 319.5%
YoY- 659.93%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 866,545 706,478 498,008 249,683 103,505 141,063 149,114 223.57%
PBT 288,710 234,023 161,625 84,301 20,505 18,179 12,930 694.44%
Tax -84,731 -70,380 -49,195 -24,987 -6,366 -5,974 -5,239 540.61%
NP 203,979 163,643 112,430 59,314 14,139 12,205 7,691 791.11%
-
NP to SH 194,808 154,472 103,255 59,313 14,139 12,205 7,691 764.18%
-
Tax Rate 29.35% 30.07% 30.44% 29.64% 31.05% 32.86% 40.52% -
Total Cost 662,566 542,835 385,578 190,369 89,366 128,858 141,423 180.25%
-
Net Worth 797,102 744,045 618,082 578,228 83,858 82,600 53,564 506.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 29,674 6,230 6,230 - - - - -
Div Payout % 15.23% 4.03% 6.03% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 797,102 744,045 618,082 578,228 83,858 82,600 53,564 506.00%
NOSH 818,489 818,489 483,489 483,489 2,837,229 2,837,229 2,678,229 -54.66%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 23.54% 23.16% 22.58% 23.76% 13.66% 8.65% 5.16% -
ROE 24.44% 20.76% 16.71% 10.26% 16.86% 14.78% 14.36% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 110.89 94.95 199.82 146.38 3.70 5.12 5.57 635.89%
EPS 24.93 20.76 41.43 34.77 0.51 0.44 0.29 1853.11%
DPS 3.80 0.84 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 2.48 3.39 0.03 0.03 0.02 1278.54%
Adjusted Per Share Value based on latest NOSH - 483,489
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 103.40 84.30 59.42 29.79 12.35 16.83 17.79 223.61%
EPS 23.25 18.43 12.32 7.08 1.69 1.46 0.92 762.86%
DPS 3.54 0.74 0.74 0.00 0.00 0.00 0.00 -
NAPS 0.9511 0.8878 0.7375 0.69 0.1001 0.0986 0.0639 506.08%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.27 1.54 1.21 0.83 0.025 0.025 0.03 -
P/RPS 1.15 1.62 0.61 0.57 0.68 0.49 0.54 65.60%
P/EPS 5.09 7.42 2.92 2.39 4.94 5.64 10.45 -38.12%
EY 19.63 13.48 34.24 41.90 20.23 17.73 9.57 61.50%
DY 2.99 0.54 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.54 0.49 0.24 0.83 0.83 1.50 -11.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 25/05/21 22/02/21 20/11/20 24/08/20 15/06/20 26/02/20 -
Price 1.26 1.38 1.67 1.06 0.935 0.025 0.03 -
P/RPS 1.14 1.45 0.84 0.72 25.25 0.49 0.54 64.64%
P/EPS 5.05 6.65 4.03 3.05 184.85 5.64 10.45 -38.44%
EY 19.78 15.04 24.81 32.81 0.54 17.73 9.57 62.33%
DY 3.01 0.61 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.38 0.67 0.31 31.17 0.83 1.50 -11.92%

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