[L&G] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 160.14%
YoY- -6.73%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 132,895 95,287 78,343 66,655 83,626 48,225 34,513 25.18%
PBT 30,272 14,262 23,865 26,091 15,597 3,141 64,099 -11.74%
Tax -9,757 -5,145 -5,655 -3,012 -5,835 -1,787 -17,572 -9.33%
NP 20,515 9,117 18,210 23,079 9,762 1,354 46,527 -12.75%
-
NP to SH 20,784 8,899 18,202 19,515 4,998 202 49,290 -13.39%
-
Tax Rate 32.23% 36.07% 23.70% 11.54% 37.41% 56.89% 27.41% -
Total Cost 112,380 86,170 60,133 43,576 73,864 46,871 -12,014 -
-
Net Worth 1,130,088 1,110,168 1,114,925 1,100,059 1,105,708 1,096,248 921,324 3.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,130,088 1,110,168 1,114,925 1,100,059 1,105,708 1,096,248 921,324 3.46%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,489,393 3.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.44% 9.57% 23.24% 34.62% 11.67% 2.81% 134.81% -
ROE 1.84% 0.80% 1.63% 1.77% 0.45% 0.02% 5.35% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.47 3.20 2.64 2.24 2.81 1.64 1.39 21.48%
EPS 0.70 0.30 0.61 0.66 0.17 0.01 1.98 -15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3801 0.3734 0.375 0.37 0.3719 0.3735 0.3701 0.44%
Adjusted Per Share Value based on latest NOSH - 2,973,135
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.47 3.20 2.64 2.24 2.81 1.62 1.16 25.19%
EPS 0.70 0.30 0.61 0.66 0.17 0.01 1.66 -13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3801 0.3734 0.375 0.37 0.3719 0.3687 0.3099 3.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.13 0.095 0.125 0.095 0.16 0.195 0.22 -
P/RPS 2.91 2.96 4.74 4.24 5.69 11.87 15.87 -24.61%
P/EPS 18.60 31.74 20.42 14.47 95.18 2,833.36 11.11 8.96%
EY 5.38 3.15 4.90 6.91 1.05 0.04 9.00 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.33 0.26 0.43 0.52 0.59 -8.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 23/11/21 23/11/20 25/11/19 27/11/18 20/11/17 -
Price 0.12 0.095 0.115 0.095 0.14 0.15 0.215 -
P/RPS 2.68 2.96 4.36 4.24 4.98 9.13 15.51 -25.35%
P/EPS 17.17 31.74 18.78 14.47 83.28 2,179.51 10.86 7.92%
EY 5.83 3.15 5.32 6.91 1.20 0.05 9.21 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.31 0.26 0.38 0.40 0.58 -9.43%

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