[LAGENDA] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 49.6%
YoY- 1165.65%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 835,548 857,027 866,545 706,478 498,008 249,683 103,505 300.88%
PBT 277,855 281,315 288,710 234,023 161,625 84,301 20,505 465.68%
Tax -77,406 -81,611 -84,731 -70,380 -49,195 -24,987 -6,366 426.37%
NP 200,449 199,704 203,979 163,643 112,430 59,314 14,139 482.94%
-
NP to SH 200,488 190,535 194,808 154,472 103,255 59,313 14,139 483.01%
-
Tax Rate 27.86% 29.01% 29.35% 30.07% 30.44% 29.64% 31.05% -
Total Cost 635,099 657,323 662,566 542,835 385,578 190,369 89,366 268.32%
-
Net Worth 882,528 809,825 797,102 744,045 618,082 578,228 83,858 378.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 51,524 29,674 29,674 6,230 6,230 - - -
Div Payout % 25.70% 15.57% 15.23% 4.03% 6.03% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 882,528 809,825 797,102 744,045 618,082 578,228 83,858 378.18%
NOSH 821,963 818,489 818,489 818,489 483,489 483,489 2,837,229 -56.11%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.99% 23.30% 23.54% 23.16% 22.58% 23.76% 13.66% -
ROE 22.72% 23.53% 24.44% 20.76% 16.71% 10.26% 16.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 104.14 107.95 110.89 94.95 199.82 146.38 3.70 819.68%
EPS 24.99 24.00 24.93 20.76 41.43 34.77 0.51 1229.59%
DPS 6.42 3.74 3.80 0.84 2.50 0.00 0.00 -
NAPS 1.10 1.02 1.02 1.00 2.48 3.39 0.03 996.47%
Adjusted Per Share Value based on latest NOSH - 818,489
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 99.70 102.26 103.40 84.30 59.42 29.79 12.35 300.89%
EPS 23.92 22.74 23.25 18.43 12.32 7.08 1.69 482.30%
DPS 6.15 3.54 3.54 0.74 0.74 0.00 0.00 -
NAPS 1.0531 0.9663 0.9511 0.8878 0.7375 0.69 0.1001 378.07%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.34 1.46 1.27 1.54 1.21 0.83 0.025 -
P/RPS 1.29 1.35 1.15 1.62 0.61 0.57 0.68 53.06%
P/EPS 5.36 6.08 5.09 7.42 2.92 2.39 4.94 5.57%
EY 18.65 16.44 19.63 13.48 34.24 41.90 20.23 -5.26%
DY 4.79 2.56 2.99 0.54 2.07 0.00 0.00 -
P/NAPS 1.22 1.43 1.25 1.54 0.49 0.24 0.83 29.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 15/11/21 17/08/21 25/05/21 22/02/21 20/11/20 24/08/20 -
Price 1.45 1.48 1.26 1.38 1.67 1.06 0.935 -
P/RPS 1.39 1.37 1.14 1.45 0.84 0.72 25.25 -85.45%
P/EPS 5.80 6.17 5.05 6.65 4.03 3.05 184.85 -89.98%
EY 17.23 16.22 19.78 15.04 24.81 32.81 0.54 899.66%
DY 4.43 2.53 3.01 0.61 1.50 0.00 0.00 -
P/NAPS 1.32 1.45 1.24 1.38 0.67 0.31 31.17 -87.78%

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