[L&G] YoY Quarter Result on 30-Sep-2022 [#2]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 363.58%
YoY- -34.67%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 93,352 68,848 47,705 51,952 39,219 26,149 22,816 26.45%
PBT 27,850 12,653 14,522 21,003 7,182 180 33,299 -2.93%
Tax -8,053 -5,015 -3,276 -3,256 -3,649 -1,335 -9,106 -2.02%
NP 19,797 7,638 11,246 17,747 3,533 -1,155 24,193 -3.28%
-
NP to SH 20,298 7,320 11,205 14,075 1,740 -1,591 25,360 -3.64%
-
Tax Rate 28.92% 39.63% 22.56% 15.50% 50.81% 741.67% 27.35% -
Total Cost 73,555 61,210 36,459 34,205 35,686 27,304 -1,377 -
-
Net Worth 1,130,088 1,110,168 1,114,925 1,100,059 1,105,708 1,096,248 1,078,820 0.77%
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 1,078,820 0.77%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,914,942 0.32%
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 21.21% 11.09% 23.57% 34.16% 9.01% -4.42% 106.04% -
ROE 1.80% 0.66% 1.00% 1.28% 0.16% -0.15% 2.35% -
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 3.14 2.32 1.60 1.75 1.32 0.89 0.78 26.11%
EPS 0.68 0.25 0.38 0.47 0.06 -0.05 0.87 -4.02%
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 3.14 2.32 1.60 1.75 1.32 0.88 0.77 26.38%
EPS 0.68 0.25 0.38 0.47 0.06 -0.05 0.85 -3.64%
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 0.3629 0.77%
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 4.14 4.10 7.79 5.44 12.13 21.89 28.11 -27.31%
P/EPS 19.04 38.59 33.17 20.07 273.39 -359.74 25.29 -4.61%
EY 5.25 2.59 3.01 4.98 0.37 -0.28 3.95 4.85%
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 3.82 4.10 7.17 5.44 10.61 16.84 27.47 -28.01%
P/EPS 17.58 38.59 30.51 20.07 239.22 -276.72 24.71 -5.51%
EY 5.69 2.59 3.28 4.98 0.42 -0.36 4.05 5.82%
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