[L&G] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -41.83%
YoY- -61.16%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 209,293 160,662 129,134 160,409 115,866 79,161 46,417 28.51%
PBT 34,981 42,686 47,705 26,028 24,421 91,820 72,501 -11.43%
Tax -11,405 -13,078 -8,528 -10,770 -4,321 -19,846 -15,540 -5.02%
NP 23,576 29,608 39,177 15,257 20,100 71,973 56,961 -13.66%
-
NP to SH 22,748 29,846 35,682 5,814 14,970 72,845 48,609 -11.88%
-
Tax Rate 32.60% 30.64% 17.88% 41.38% 17.69% 21.61% 21.43% -
Total Cost 185,717 131,054 89,957 145,152 95,766 7,188 -10,544 -
-
Net Worth 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 706,160 7.95%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 706,160 7.95%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,929,718 1,104,757 17.93%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.26% 18.43% 30.34% 9.51% 17.35% 90.92% 122.72% -
ROE 2.03% 2.67% 3.22% 0.54% 1.39% 6.69% 6.88% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.04 5.40 4.34 5.40 3.90 2.70 4.20 8.98%
EPS 0.76 1.00 1.20 0.20 0.51 2.76 4.40 -25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3761 0.3763 0.3728 0.3618 0.3621 0.3715 0.6392 -8.45%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.04 5.40 4.34 5.40 3.90 2.66 1.56 28.53%
EPS 0.76 1.00 1.20 0.20 0.50 2.45 1.63 -11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3761 0.3763 0.3728 0.3618 0.362 0.366 0.2375 7.95%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.10 0.10 0.13 0.135 0.135 0.215 0.305 -
P/RPS 1.42 1.85 2.99 2.50 3.46 7.95 7.26 -23.80%
P/EPS 13.07 9.96 10.83 69.03 26.81 8.64 6.93 11.14%
EY 7.65 10.04 9.23 1.45 3.73 11.57 14.43 -10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.35 0.37 0.37 0.58 0.48 -9.13%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 24/02/22 23/02/21 24/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.11 0.11 0.115 0.135 0.15 0.20 0.325 -
P/RPS 1.56 2.04 2.65 2.50 3.85 7.40 7.74 -23.41%
P/EPS 14.38 10.96 9.58 69.03 29.79 8.04 7.39 11.72%
EY 6.96 9.13 10.44 1.45 3.36 12.44 13.54 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.37 0.41 0.54 0.51 -8.97%

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