[LAGENDA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -6.22%
YoY- -11.33%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA'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 831,292 794,119 856,282 868,080 883,121 887,619 799,596 2.62%
PBT 223,562 217,734 238,790 250,810 264,590 274,952 264,798 -10.66%
Tax -67,887 -65,003 -68,736 -73,074 -75,219 -75,655 -72,935 -4.66%
NP 155,675 152,731 170,054 177,736 189,371 199,297 191,863 -12.99%
-
NP to SH 155,952 152,906 170,101 177,772 189,570 199,380 191,919 -12.90%
-
Tax Rate 30.37% 29.85% 28.79% 29.14% 28.43% 27.52% 27.54% -
Total Cost 675,617 641,388 686,228 690,344 693,750 688,322 607,733 7.30%
-
Net Worth 1,071,778 1,055,032 1,055,032 1,012,393 970,309 961,445 918,211 10.84%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 54,403 54,403 54,365 54,365 53,161 53,161 51,524 3.68%
Div Payout % 34.89% 35.58% 31.96% 30.58% 28.04% 26.66% 26.85% -
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 1,071,778 1,055,032 1,055,032 1,012,393 970,309 961,445 918,211 10.84%
NOSH 837,327 837,327 837,327 837,327 837,327 837,327 837,327 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 18.73% 19.23% 19.86% 20.47% 21.44% 22.45% 23.99% -
ROE 14.55% 14.49% 16.12% 17.56% 19.54% 20.74% 20.90% -
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 99.28 94.84 102.26 103.75 105.58 106.17 95.79 2.41%
EPS 18.62 18.26 20.31 21.25 22.66 23.85 22.99 -13.10%
DPS 6.50 6.50 6.50 6.50 6.36 6.36 6.17 3.53%
NAPS 1.28 1.26 1.26 1.21 1.16 1.15 1.10 10.62%
Adjusted Per Share Value based on latest NOSH - 837,327
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 99.19 94.76 102.18 103.58 105.38 105.91 95.41 2.62%
EPS 18.61 18.25 20.30 21.21 22.62 23.79 22.90 -12.90%
DPS 6.49 6.49 6.49 6.49 6.34 6.34 6.15 3.64%
NAPS 1.2789 1.2589 1.2589 1.208 1.1578 1.1472 1.0957 10.84%
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 1.29 1.21 1.31 1.19 1.27 1.27 1.46 -
P/RPS 1.30 1.28 1.28 1.15 1.20 1.20 1.52 -9.88%
P/EPS 6.93 6.63 6.45 5.60 5.60 5.33 6.35 5.99%
EY 14.44 15.09 15.51 17.85 17.84 18.78 15.75 -5.61%
DY 5.04 5.37 4.96 5.46 5.00 5.01 4.23 12.37%
P/NAPS 1.01 0.96 1.04 0.98 1.09 1.10 1.33 -16.74%
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 20/11/23 21/08/23 22/05/23 27/02/23 21/11/22 22/08/22 23/05/22 -
Price 1.20 1.24 1.24 1.32 1.17 1.20 1.39 -
P/RPS 1.21 1.31 1.21 1.27 1.11 1.13 1.45 -11.35%
P/EPS 6.44 6.79 6.10 6.21 5.16 5.03 6.05 4.24%
EY 15.52 14.73 16.38 16.10 19.37 19.87 16.54 -4.15%
DY 5.42 5.24 5.24 4.92 5.43 5.30 4.44 14.20%
P/NAPS 0.94 0.98 0.98 1.09 1.01 1.04 1.26 -17.72%

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