[L&G] YoY Quarter Result on 31-Dec-2023 [#3]

Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -73.85%
YoY- -34.98%
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 34,811 61,683 42,154 30,196 36,681 38,675 24,858 5.77%
PBT 4,542 11,974 8,150 9,688 3,924 15,174 4,765 -0.79%
Tax 627 -3,409 -4,154 -3,384 -2,243 -1,455 2,687 -21.52%
NP 5,169 8,565 3,996 6,304 1,681 13,719 7,452 -5.91%
-
NP to SH 5,307 8,162 4,183 7,247 -637 11,024 5,343 -0.11%
-
Tax Rate -13.80% 28.47% 50.97% 34.93% 57.16% 9.59% -56.39% -
Total Cost 29,642 53,118 38,158 23,892 35,000 24,956 17,406 9.27%
-
Net Worth 1,135,737 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 0.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,135,737 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 0.71%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,929,718 0.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.85% 13.89% 9.48% 20.88% 4.58% 35.47% 29.98% -
ROE 0.47% 0.73% 0.37% 0.65% -0.06% 1.02% 0.49% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.17 2.07 1.42 1.02 1.23 1.30 0.85 5.46%
EPS 0.18 0.27 0.14 0.24 -0.02 0.37 0.18 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.3761 0.3763 0.3728 0.3618 0.3621 0.3715 0.46%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.17 2.07 1.42 1.02 1.23 1.30 0.84 5.67%
EPS 0.18 0.27 0.14 0.24 -0.02 0.37 0.18 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3818 0.3759 0.3761 0.3726 0.3616 0.3619 0.3658 0.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.12 0.10 0.10 0.13 0.135 0.135 0.215 -
P/RPS 10.25 4.82 7.05 12.80 10.94 10.38 25.33 -13.99%
P/EPS 67.23 36.43 71.08 53.33 -630.10 36.40 117.86 -8.92%
EY 1.49 2.75 1.41 1.87 -0.16 2.75 0.85 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.27 0.35 0.37 0.37 0.58 -9.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 21/02/23 24/02/22 23/02/21 24/02/20 27/02/19 27/02/18 -
Price 0.13 0.11 0.11 0.115 0.135 0.15 0.20 -
P/RPS 11.10 5.30 7.76 11.32 10.94 11.53 23.57 -11.78%
P/EPS 72.83 40.07 78.18 47.18 -630.10 40.45 109.64 -6.58%
EY 1.37 2.50 1.28 2.12 -0.16 2.47 0.91 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.29 0.31 0.37 0.41 0.54 -7.41%

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