[LAGENDA] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 49.81%
YoY- 129.07%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA'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 868,080 835,548 696,149 71,825 108,232 111,729 112,980 40.45%
PBT 250,810 277,855 212,413 13,707 -25,513 -20,523 96 270.89%
Tax -73,074 -77,406 -62,341 -6,016 -946 209 154 -
NP 177,736 200,449 150,072 7,691 -26,459 -20,314 250 198.59%
-
NP to SH 177,772 200,489 140,903 7,691 -26,459 -20,314 250 198.60%
-
Tax Rate 29.14% 27.86% 29.35% 43.89% - - -160.42% -
Total Cost 690,344 635,099 546,077 64,134 134,691 132,043 112,730 35.24%
-
Net Worth 1,012,393 882,528 618,082 53,564 53,564 43,303 49,999 65.05%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 54,384 52,149 6,230 - - - - -
Div Payout % 30.59% 26.01% 4.42% - - - - -
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 1,012,393 882,528 618,082 53,564 53,564 43,303 49,999 65.05%
NOSH 837,327 821,963 483,489 2,678,229 2,678,229 2,678,229 833,333 0.07%
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 20.47% 23.99% 21.56% 10.71% -24.45% -18.18% 0.22% -
ROE 17.56% 22.72% 22.80% 14.36% -49.40% -46.91% 0.50% -
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 103.75 104.14 279.32 2.68 4.04 7.74 13.56 40.35%
EPS 21.25 24.99 60.22 0.29 -0.99 -1.41 0.03 198.41%
DPS 6.50 6.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.10 2.48 0.02 0.02 0.03 0.06 64.94%
Adjusted Per Share Value based on latest NOSH - 2,678,229
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 103.58 99.70 83.07 8.57 12.91 13.33 13.48 40.45%
EPS 21.21 23.92 16.81 0.92 -3.16 -2.42 0.03 198.32%
DPS 6.49 6.22 0.74 0.00 0.00 0.00 0.00 -
NAPS 1.208 1.0531 0.7375 0.0639 0.0639 0.0517 0.0597 65.03%
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 1.19 1.34 1.21 0.03 0.03 0.035 0.045 -
P/RPS 1.15 1.29 0.43 1.12 0.74 0.45 0.33 23.11%
P/EPS 5.60 5.36 2.14 10.45 -3.04 -2.49 150.00 -42.17%
EY 17.85 18.65 46.72 9.57 -32.93 -40.21 0.67 72.77%
DY 5.46 4.85 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.22 0.49 1.50 1.50 1.17 0.75 4.55%
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 27/02/23 22/02/22 22/02/21 26/02/20 26/02/19 28/02/18 27/02/17 -
Price 1.32 1.45 1.67 0.03 0.03 0.035 0.04 -
P/RPS 1.27 1.39 0.60 1.12 0.74 0.45 0.30 27.17%
P/EPS 6.21 5.80 2.95 10.45 -3.04 -2.49 133.33 -40.00%
EY 16.10 17.23 33.85 9.57 -32.93 -40.21 0.75 66.67%
DY 4.92 4.48 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.32 0.67 1.50 1.50 1.17 0.67 8.44%

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