[L&G] YoY Cumulative 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- -12.75%
YoY- -61.16%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 156,970 120,497 96,851 120,307 86,900 59,371 34,813 28.51%
PBT 26,236 32,015 35,779 19,521 18,316 68,865 54,376 -11.43%
Tax -8,554 -9,809 -6,396 -8,078 -3,241 -14,885 -11,655 -5.02%
NP 17,682 22,206 29,383 11,443 15,075 53,980 42,721 -13.66%
-
NP to SH 17,061 22,385 26,762 4,361 11,228 54,634 36,457 -11.88%
-
Tax Rate 32.60% 30.64% 17.88% 41.38% 17.69% 21.61% 21.43% -
Total Cost 139,288 98,291 67,468 108,864 71,825 5,391 -7,908 -
-
Net Worth 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 706,161 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 1,088,106 706,161 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 1.53% 2.00% 2.41% 0.41% 1.04% 5.02% 5.16% -
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 5.28 4.05 3.26 4.05 2.92 2.03 3.15 8.98%
EPS 0.57 0.75 0.90 0.15 0.38 2.07 3.30 -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 5.28 4.05 3.26 4.05 2.92 2.00 1.17 28.53%
EPS 0.57 0.75 0.90 0.15 0.38 1.84 1.23 -12.02%
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 1.89 2.47 3.99 3.34 4.62 10.61 9.68 -23.82%
P/EPS 17.43 13.28 14.44 92.04 35.74 11.53 9.24 11.15%
EY 5.74 7.53 6.92 1.09 2.80 8.68 10.82 -10.02%
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 2.08 2.71 3.53 3.34 5.13 9.87 10.31 -23.40%
P/EPS 19.17 14.61 12.78 92.04 39.71 10.72 9.85 11.73%
EY 5.22 6.84 7.83 1.09 2.52 9.33 10.15 -10.48%
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