[L&G] YoY Annualized Quarter Result on 31-Mar-2023 [#4]

Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 17.14%
YoY- 35.46%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 216,623 249,179 192,924 134,892 139,724 134,262 80,270 17.97%
PBT 30,937 39,693 30,324 37,160 26,812 50,250 87,139 -15.83%
Tax -8,773 -13,289 -11,073 -4,038 -5,730 -4,100 -11,074 -3.80%
NP 22,164 26,404 19,251 33,122 21,082 46,150 76,065 -18.56%
-
NP to SH 23,414 26,647 19,672 30,457 15,340 38,782 75,409 -17.69%
-
Tax Rate 28.36% 33.48% 36.52% 10.87% 21.37% 8.16% 12.71% -
Total Cost 194,459 222,775 173,673 101,770 118,642 88,112 4,205 89.34%
-
Net Worth 1,129,206 1,126,818 1,116,709 1,112,249 1,080,734 1,097,216 1,110,409 0.27%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 20,746 17,838 14,865 14,865 - 297 43,947 -11.74%
Div Payout % 88.61% 66.94% 75.57% 48.81% - 0.77% 58.28% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,129,206 1,126,818 1,116,709 1,112,249 1,080,734 1,097,216 1,110,409 0.27%
NOSH 2,963,797 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,930,294 0.18%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.23% 10.60% 9.98% 24.55% 15.09% 34.37% 94.76% -
ROE 2.07% 2.36% 1.76% 2.74% 1.42% 3.53% 6.79% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.31 8.38 6.49 4.54 4.70 4.52 2.74 17.75%
EPS 0.79 0.90 0.66 1.02 0.52 1.31 2.78 -18.90%
DPS 0.70 0.60 0.50 0.50 0.00 0.01 1.50 -11.91%
NAPS 0.381 0.379 0.3756 0.3741 0.3635 0.3691 0.379 0.08%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.28 8.38 6.49 4.54 4.70 4.51 2.70 17.95%
EPS 0.79 0.90 0.66 1.02 0.52 1.30 2.54 -17.67%
DPS 0.70 0.60 0.50 0.50 0.00 0.01 1.48 -11.72%
NAPS 0.3796 0.3788 0.3754 0.3739 0.3633 0.3689 0.3733 0.27%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.13 0.10 0.11 0.12 0.075 0.15 0.175 -
P/RPS 1.78 1.19 1.70 2.64 1.60 3.32 6.39 -19.17%
P/EPS 16.46 11.16 16.62 11.71 14.54 11.50 6.80 15.85%
EY 6.08 8.96 6.02 8.54 6.88 8.70 14.71 -13.68%
DY 5.38 6.00 4.55 4.17 0.00 0.07 8.57 -7.45%
P/NAPS 0.34 0.26 0.29 0.32 0.21 0.41 0.46 -4.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 31/05/23 30/05/22 31/05/21 23/06/20 31/05/19 31/05/18 -
Price 0.135 0.10 0.105 0.12 0.095 0.155 0.17 -
P/RPS 1.85 1.19 1.62 2.64 2.02 3.43 6.20 -18.23%
P/EPS 17.09 11.16 15.87 11.71 18.41 11.88 6.60 17.16%
EY 5.85 8.96 6.30 8.54 5.43 8.42 15.14 -14.64%
DY 5.19 6.00 4.76 4.17 0.00 0.06 8.82 -8.45%
P/NAPS 0.35 0.26 0.28 0.32 0.26 0.42 0.45 -4.09%

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