[L&G] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 163.82%
YoY- -60.45%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 249,179 192,924 134,892 139,724 134,262 80,270 42,650 34.18%
PBT 39,693 30,324 37,160 26,812 50,250 87,139 69,752 -8.96%
Tax -13,289 -11,073 -4,038 -5,730 -4,100 -11,074 -18,194 -5.09%
NP 26,404 19,251 33,122 21,082 46,150 76,065 51,558 -10.54%
-
NP to SH 26,647 19,672 30,457 15,340 38,782 75,409 35,526 -4.67%
-
Tax Rate 33.48% 36.52% 10.87% 21.37% 8.16% 12.71% 26.08% -
Total Cost 222,775 173,673 101,770 118,642 88,112 4,205 -8,908 -
-
Net Worth 1,126,818 1,116,709 1,112,249 1,080,734 1,097,216 1,110,409 646,711 9.69%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 17,838 14,865 14,865 - 297 43,947 22,124 -3.52%
Div Payout % 66.94% 75.57% 48.81% - 0.77% 58.28% 62.28% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,126,818 1,116,709 1,112,249 1,080,734 1,097,216 1,110,409 646,711 9.69%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,930,294 1,106,245 17.90%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.60% 9.98% 24.55% 15.09% 34.37% 94.76% 120.89% -
ROE 2.36% 1.76% 2.74% 1.42% 3.53% 6.79% 5.49% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.38 6.49 4.54 4.70 4.52 2.74 3.86 13.78%
EPS 0.90 0.66 1.02 0.52 1.31 2.78 3.20 -19.04%
DPS 0.60 0.50 0.50 0.00 0.01 1.50 2.00 -18.17%
NAPS 0.379 0.3756 0.3741 0.3635 0.3691 0.379 0.5846 -6.96%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.38 6.49 4.54 4.70 4.52 2.70 1.43 34.25%
EPS 0.90 0.66 1.02 0.52 1.30 2.54 1.19 -4.54%
DPS 0.60 0.50 0.50 0.00 0.01 1.48 0.74 -3.43%
NAPS 0.379 0.3756 0.3741 0.3635 0.369 0.3735 0.2175 9.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.10 0.11 0.12 0.075 0.15 0.175 0.325 -
P/RPS 1.19 1.70 2.64 1.60 3.32 6.39 8.43 -27.83%
P/EPS 11.16 16.62 11.71 14.54 11.50 6.80 10.12 1.64%
EY 8.96 6.02 8.54 6.88 8.70 14.71 9.88 -1.61%
DY 6.00 4.55 4.17 0.00 0.07 8.57 6.15 -0.41%
P/NAPS 0.26 0.29 0.32 0.21 0.41 0.46 0.56 -11.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 31/05/21 23/06/20 31/05/19 31/05/18 31/05/17 -
Price 0.10 0.105 0.12 0.095 0.155 0.17 0.23 -
P/RPS 1.19 1.62 2.64 2.02 3.43 6.20 5.97 -23.56%
P/EPS 11.16 15.87 11.71 18.41 11.88 6.60 7.16 7.67%
EY 8.96 6.30 8.54 5.43 8.42 15.14 13.96 -7.12%
DY 6.00 4.76 4.17 0.00 0.06 8.82 8.70 -6.00%
P/NAPS 0.26 0.28 0.32 0.26 0.42 0.45 0.39 -6.53%

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