[L&G] YoY Annualized Quarter Result on 31-Mar-2024 [#4]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	216,623	249,179	192,924	134,892	139,724	134,262	80,270	17.97%
YoY %	-13.07%	29.16%	43.02%	-3.46%	4.07%	67.26%	-	-
Horiz. %	269.87%	310.43%	240.34%	168.05%	174.07%	167.26%	100.00%	-
PBT	30,937	39,693	30,324	37,160	26,812	50,250	87,139	-15.83%
YoY %	-22.06%	30.90%	-18.40%	38.59%	-46.64%	-42.33%	-	-
Horiz. %	35.50%	45.55%	34.80%	42.64%	30.77%	57.67%	100.00%	-
Tax	-8,773	-13,289	-11,073	-4,038	-5,730	-4,100	-11,074	-3.80%
YoY %	33.98%	-20.01%	-174.22%	29.53%	-39.76%	62.98%	-	-
Horiz. %	79.22%	120.00%	99.99%	36.46%	51.74%	37.02%	100.00%	-
NP	22,164	26,404	19,251	33,122	21,082	46,150	76,065	-18.56%
YoY %	-16.06%	37.16%	-41.88%	57.11%	-54.32%	-39.33%	-	-
Horiz. %	29.14%	34.71%	25.31%	43.54%	27.72%	60.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,414	26,647	19,672	30,457	15,340	38,782	75,409	-17.69%
YoY %	-12.13%	35.46%	-35.41%	98.55%	-60.45%	-48.57%	-	-
Horiz. %	31.05%	35.34%	26.09%	40.39%	20.34%	51.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.36%	33.48%	36.52%	10.87%	21.37%	8.16%	12.71%	-
YoY %	-15.29%	-8.32%	235.97%	-49.13%	161.89%	-35.80%	-	-
Horiz. %	223.13%	263.41%	287.33%	85.52%	168.14%	64.20%	100.00%	-
Total Cost	194,459	222,775	173,673	101,770	118,642	88,112	4,205	89.34%
YoY %	-12.71%	28.27%	70.65%	-14.22%	34.65%	1,995.41%	-	-
Horiz. %	4,624.47%	5,297.86%	4,130.15%	2,420.21%	2,821.45%	2,095.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,132,764	1,126,818	1,116,709	1,112,249	1,080,734	1,097,216	1,110,409	0.33%
YoY %	0.53%	0.91%	0.40%	2.92%	-1.50%	-1.19%	-	-
Horiz. %	102.01%	101.48%	100.57%	100.17%	97.33%	98.81%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	20,811	17,838	14,865	14,865	-	297	43,947	-11.70%
YoY %	16.67%	20.00%	0.00%	0.00%	-	-99.32%	-	-
Horiz. %	47.35%	40.59%	33.82%	33.82%	-	0.68%	100.00%	-
Div Payout %	88.89%	66.94%	75.57%	48.81%	-	0.77%	58.28%	-
YoY %	32.79%	-11.42%	54.82%	0.00%	-	-98.68%	-	-
Horiz. %	152.52%	114.86%	129.67%	83.75%	-	1.32%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	1,132,764	1,126,818	1,116,709	1,112,249	1,080,734	1,097,216	1,110,409	0.33%
YoY %	0.53%	0.91%	0.40%	2.92%	-1.50%	-1.19%	-	-
Horiz. %	102.01%	101.48%	100.57%	100.17%	97.33%	98.81%	100.00%	-
NOSH	2,973,135	2,973,135	2,973,135	2,973,135	2,973,135	2,973,135	2,930,294	0.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.46%	-	-
Horiz. %	101.46%	101.46%	101.46%	101.46%	101.46%	101.46%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	10.23%	10.60%	9.98%	24.55%	15.09%	34.37%	94.76%	-
YoY %	-3.49%	6.21%	-59.35%	62.69%	-56.10%	-63.73%	-	-
Horiz. %	10.80%	11.19%	10.53%	25.91%	15.92%	36.27%	100.00%	-
ROE	2.07%	2.36%	1.76%	2.74%	1.42%	3.53%	6.79%	-
YoY %	-12.29%	34.09%	-35.77%	92.96%	-59.77%	-48.01%	-	-
Horiz. %	30.49%	34.76%	25.92%	40.35%	20.91%	51.99%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	7.29	8.38	6.49	4.54	4.70	4.52	2.74	17.69%
YoY %	-13.01%	29.12%	42.95%	-3.40%	3.98%	64.96%	-	-
Horiz. %	266.06%	305.84%	236.86%	165.69%	171.53%	164.96%	100.00%	-
EPS	0.79	0.90	0.66	1.02	0.52	1.31	2.78	-18.90%
YoY %	-12.22%	36.36%	-35.29%	96.15%	-60.31%	-52.88%	-	-
Horiz. %	28.42%	32.37%	23.74%	36.69%	18.71%	47.12%	100.00%	-
DPS	0.70	0.60	0.50	0.50	0.00	0.01	1.50	-11.91%
YoY %	16.67%	20.00%	0.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	46.67%	40.00%	33.33%	33.33%	0.00%	0.67%	100.00%	-
NAPS	0.381	0.379	0.3756	0.3741	0.3635	0.3691	0.379	0.08%
YoY %	0.53%	0.91%	0.40%	2.92%	-1.52%	-2.61%	-	-
Horiz. %	100.53%	100.00%	99.10%	98.71%	95.91%	97.39%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,973,135
RPS	7.29	8.38	6.49	4.54	4.70	4.52	2.70	17.98%
YoY %	-13.01%	29.12%	42.95%	-3.40%	3.98%	67.41%	-	-
Horiz. %	270.00%	310.37%	240.37%	168.15%	174.07%	167.41%	100.00%	-
EPS	0.79	0.90	0.66	1.02	0.52	1.30	2.54	-17.67%
YoY %	-12.22%	36.36%	-35.29%	96.15%	-60.00%	-48.82%	-	-
Horiz. %	31.10%	35.43%	25.98%	40.16%	20.47%	51.18%	100.00%	-
DPS	0.70	0.60	0.50	0.50	0.00	0.01	1.48	-11.72%
YoY %	16.67%	20.00%	0.00%	0.00%	0.00%	-99.32%	-	-
Horiz. %	47.30%	40.54%	33.78%	33.78%	0.00%	0.68%	100.00%	-
NAPS	0.381	0.379	0.3756	0.3741	0.3635	0.369	0.3735	0.33%
YoY %	0.53%	0.91%	0.40%	2.92%	-1.49%	-1.20%	-	-
Horiz. %	102.01%	101.47%	100.56%	100.16%	97.32%	98.80%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	49.58%	-30.00%	-35.61%	65.00%	-51.81%	-48.04%	-	-
Horiz. %	27.86%	18.62%	26.60%	41.31%	25.04%	51.96%	100.00%	-
P/EPS	16.51	11.16	16.62	11.71	14.54	11.50	6.80	15.91%
YoY %	47.94%	-32.85%	41.93%	-19.46%	26.43%	69.12%	-	-
Horiz. %	242.79%	164.12%	244.41%	172.21%	213.82%	169.12%	100.00%	-
EY	6.06	8.96	6.02	8.54	6.88	8.70	14.71	-13.72%
YoY %	-32.37%	48.84%	-29.51%	24.13%	-20.92%	-40.86%	-	-
Horiz. %	41.20%	60.91%	40.92%	58.06%	46.77%	59.14%	100.00%	-
DY	5.38	6.00	4.55	4.17	0.00	0.07	8.57	-7.45%
YoY %	-10.33%	31.87%	9.11%	0.00%	0.00%	-99.18%	-	-
Horiz. %	62.78%	70.01%	53.09%	48.66%	0.00%	0.82%	100.00%	-
P/NAPS	0.34	0.26	0.29	0.32	0.21	0.41	0.46	-4.90%
YoY %	30.77%	-10.34%	-9.38%	52.38%	-48.78%	-10.87%	-	-
Horiz. %	73.91%	56.52%	63.04%	69.57%	45.65%	89.13%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	55.46%	-26.54%	-38.64%	30.69%	-41.11%	-44.68%	-	-
Horiz. %	29.84%	19.19%	26.13%	42.58%	32.58%	55.32%	100.00%	-
P/EPS	17.14	11.16	15.87	11.71	18.41	11.88	6.60	17.22%
YoY %	53.58%	-29.68%	35.53%	-36.39%	54.97%	80.00%	-	-
Horiz. %	259.70%	169.09%	240.45%	177.42%	278.94%	180.00%	100.00%	-
EY	5.83	8.96	6.30	8.54	5.43	8.42	15.14	-14.69%
YoY %	-34.93%	42.22%	-26.23%	57.27%	-35.51%	-44.39%	-	-
Horiz. %	38.51%	59.18%	41.61%	56.41%	35.87%	55.61%	100.00%	-
DY	5.19	6.00	4.76	4.17	0.00	0.06	8.82	-8.45%
YoY %	-13.50%	26.05%	14.15%	0.00%	0.00%	-99.32%	-	-
Horiz. %	58.84%	68.03%	53.97%	47.28%	0.00%	0.68%	100.00%	-
P/NAPS	0.35	0.26	0.28	0.32	0.26	0.42	0.45	-4.09%
YoY %	34.62%	-7.14%	-12.50%	23.08%	-38.10%	-6.67%	-	-
Horiz. %	77.78%	57.78%	62.22%	71.11%	57.78%	93.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos