[L&G] YoY TTM Result on 31-Mar-2022 [#4]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	249,179	192,924	134,892	139,724	134,262	80,270	42,650	34.18%
YoY %	29.16%	43.02%	-3.46%	4.07%	67.26%	88.21%	-	-
Horiz. %	584.24%	452.34%	316.28%	327.61%	314.80%	188.21%	100.00%	-
PBT	39,693	30,324	37,160	26,812	50,250	87,138	69,751	-8.96%
YoY %	30.90%	-18.40%	38.59%	-46.64%	-42.33%	24.93%	-	-
Horiz. %	56.91%	43.47%	53.28%	38.44%	72.04%	124.93%	100.00%	-
Tax	-13,289	-11,073	-4,038	-5,730	-4,101	-11,074	-18,194	-5.09%
YoY %	-20.01%	-174.22%	29.53%	-39.72%	62.97%	39.13%	-	-
Horiz. %	73.04%	60.86%	22.19%	31.49%	22.54%	60.87%	100.00%	-
NP	26,404	19,251	33,122	21,082	46,149	76,064	51,557	-10.54%
YoY %	37.16%	-41.88%	57.11%	-54.32%	-39.33%	47.53%	-	-
Horiz. %	51.21%	37.34%	64.24%	40.89%	89.51%	147.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,647	19,672	30,457	15,340	38,781	75,408	35,525	-4.67%
YoY %	35.46%	-35.41%	98.55%	-60.44%	-48.57%	112.27%	-	-
Horiz. %	75.01%	55.38%	85.73%	43.18%	109.17%	212.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.48%	36.52%	10.87%	21.37%	8.16%	12.71%	26.08%	-
YoY %	-8.32%	235.97%	-49.13%	161.89%	-35.80%	-51.27%	-	-
Horiz. %	128.37%	140.03%	41.68%	81.94%	31.29%	48.73%	100.00%	-
Total Cost	222,775	173,673	101,770	118,642	88,113	4,206	-8,907	-
YoY %	28.27%	70.65%	-14.22%	34.65%	1,994.94%	147.22%	-	-
Horiz. %	-2,501.12%	-1,949.85%	-1,142.58%	-1,332.01%	-989.26%	-47.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,126,818	1,116,709	1,112,249	1,080,734	1,097,216	1,110,409	656,862	9.40%
YoY %	0.91%	0.40%	2.92%	-1.50%	-1.19%	69.05%	-	-
Horiz. %	171.55%	170.01%	169.33%	164.53%	167.04%	169.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	17,838	14,865	14,865	-	297	43,947	22,472	-3.77%
YoY %	20.00%	0.00%	0.00%	-	-99.32%	95.56%	-	-
Horiz. %	79.38%	66.15%	66.15%	-	1.32%	195.56%	100.00%	-
Div Payout %	66.94%	75.57%	48.81%	-	0.77%	58.28%	63.26%	-
YoY %	-11.42%	54.82%	0.00%	-	-98.68%	-7.87%	-	-
Horiz. %	105.82%	119.46%	77.16%	-	1.22%	92.13%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	1,126,818	1,116,709	1,112,249	1,080,734	1,097,216	1,110,409	656,862	9.40%
YoY %	0.91%	0.40%	2.92%	-1.50%	-1.19%	69.05%	-	-
Horiz. %	171.55%	170.01%	169.33%	164.53%	167.04%	169.05%	100.00%	-
NOSH	2,973,135	2,973,135	2,973,135	2,973,135	2,973,135	2,930,294	1,123,611	17.59%
YoY %	0.00%	0.00%	0.00%	0.00%	1.46%	160.79%	-	-
Horiz. %	264.61%	264.61%	264.61%	264.61%	264.61%	260.79%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	10.60%	9.98%	24.55%	15.09%	34.37%	94.76%	120.88%	-
YoY %	6.21%	-59.35%	62.69%	-56.10%	-63.73%	-21.61%	-	-
Horiz. %	8.77%	8.26%	20.31%	12.48%	28.43%	78.39%	100.00%	-
ROE	2.36%	1.76%	2.74%	1.42%	3.53%	6.79%	5.41%	-
YoY %	34.09%	-35.77%	92.96%	-59.77%	-48.01%	25.51%	-	-
Horiz. %	43.62%	32.53%	50.65%	26.25%	65.25%	125.51%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	8.38	6.49	4.54	4.70	4.52	2.74	3.80	14.08%
YoY %	29.12%	42.95%	-3.40%	3.98%	64.96%	-27.89%	-	-
Horiz. %	220.53%	170.79%	119.47%	123.68%	118.95%	72.11%	100.00%	-
EPS	0.90	0.66	1.02	0.52	1.30	2.57	3.16	-18.87%
YoY %	36.36%	-35.29%	96.15%	-60.00%	-49.42%	-18.67%	-	-
Horiz. %	28.48%	20.89%	32.28%	16.46%	41.14%	81.33%	100.00%	-
DPS	0.60	0.50	0.50	0.00	0.01	1.50	2.00	-18.17%
YoY %	20.00%	0.00%	0.00%	0.00%	-99.33%	-25.00%	-	-
Horiz. %	30.00%	25.00%	25.00%	0.00%	0.50%	75.00%	100.00%	-
NAPS	0.379	0.3756	0.3741	0.3635	0.3691	0.379	0.5846	-6.96%
YoY %	0.91%	0.40%	2.92%	-1.52%	-2.61%	-35.17%	-	-
Horiz. %	64.83%	64.25%	63.99%	62.18%	63.14%	64.83%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,973,135
RPS	8.38	6.49	4.54	4.70	4.52	2.70	1.43	34.25%
YoY %	29.12%	42.95%	-3.40%	3.98%	67.41%	88.81%	-	-
Horiz. %	586.01%	453.85%	317.48%	328.67%	316.08%	188.81%	100.00%	-
EPS	0.90	0.66	1.02	0.52	1.30	2.54	1.19	-4.54%
YoY %	36.36%	-35.29%	96.15%	-60.00%	-48.82%	113.45%	-	-
Horiz. %	75.63%	55.46%	85.71%	43.70%	109.24%	213.45%	100.00%	-
DPS	0.60	0.50	0.50	0.00	0.01	1.48	0.76	-3.86%
YoY %	20.00%	0.00%	0.00%	0.00%	-99.32%	94.74%	-	-
Horiz. %	78.95%	65.79%	65.79%	0.00%	1.32%	194.74%	100.00%	-
NAPS	0.379	0.3756	0.3741	0.3635	0.369	0.3735	0.2209	9.40%
YoY %	0.91%	0.40%	2.92%	-1.49%	-1.20%	69.08%	-	-
Horiz. %	171.57%	170.03%	169.35%	164.55%	167.04%	169.08%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.10	0.11	0.12	0.075	0.15	0.175	0.325	-
P/RPS	1.19	1.70	2.64	1.60	3.32	6.39	8.56	-28.01%
YoY %	-30.00%	-35.61%	65.00%	-51.81%	-48.04%	-25.35%	-	-
Horiz. %	13.90%	19.86%	30.84%	18.69%	38.79%	74.65%	100.00%	-
P/EPS	11.16	16.62	11.71	14.54	11.50	6.80	10.28	1.37%
YoY %	-32.85%	41.93%	-19.46%	26.43%	69.12%	-33.85%	-	-
Horiz. %	108.56%	161.67%	113.91%	141.44%	111.87%	66.15%	100.00%	-
EY	8.96	6.02	8.54	6.88	8.70	14.71	9.73	-1.36%
YoY %	48.84%	-29.51%	24.13%	-20.92%	-40.86%	51.18%	-	-
Horiz. %	92.09%	61.87%	87.77%	70.71%	89.41%	151.18%	100.00%	-
DY	6.00	4.55	4.17	0.00	0.07	8.57	6.15	-0.41%
YoY %	31.87%	9.11%	0.00%	0.00%	-99.18%	39.35%	-	-
Horiz. %	97.56%	73.98%	67.80%	0.00%	1.14%	139.35%	100.00%	-
P/NAPS	0.26	0.29	0.32	0.21	0.41	0.46	0.56	-11.99%
YoY %	-10.34%	-9.38%	52.38%	-48.78%	-10.87%	-17.86%	-	-
Horiz. %	46.43%	51.79%	57.14%	37.50%	73.21%	82.14%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	30/05/22	31/05/21	23/06/20	31/05/19	31/05/18	31/05/17	-
Price	0.105	0.105	0.12	0.095	0.15	0.17	0.23	-
P/RPS	1.25	1.62	2.64	2.02	3.32	6.20	6.06	-23.12%
YoY %	-22.84%	-38.64%	30.69%	-39.16%	-46.45%	2.31%	-	-
Horiz. %	20.63%	26.73%	43.56%	33.33%	54.79%	102.31%	100.00%	-
P/EPS	11.72	15.87	11.71	18.41	11.50	6.61	7.27	8.28%
YoY %	-26.15%	35.53%	-36.39%	60.09%	73.98%	-9.08%	-	-
Horiz. %	161.21%	218.29%	161.07%	253.23%	158.18%	90.92%	100.00%	-
EY	8.54	6.30	8.54	5.43	8.70	15.14	13.75	-7.62%
YoY %	35.56%	-26.23%	57.27%	-37.59%	-42.54%	10.11%	-	-
Horiz. %	62.11%	45.82%	62.11%	39.49%	63.27%	110.11%	100.00%	-
DY	5.71	4.76	4.17	0.00	0.07	8.82	8.70	-6.77%
YoY %	19.96%	14.15%	0.00%	0.00%	-99.21%	1.38%	-	-
Horiz. %	65.63%	54.71%	47.93%	0.00%	0.80%	101.38%	100.00%	-
P/NAPS	0.28	0.28	0.32	0.26	0.41	0.45	0.39	-5.37%
YoY %	0.00%	-12.50%	23.08%	-36.59%	-8.89%	15.38%	-	-
Horiz. %	71.79%	71.79%	82.05%	66.67%	105.13%	115.38%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:30:00

EMA 5

30 Mins

BUY

2024-04-19 16:05:00

EMA 5

5 Mins

BUY

2024-04-19 16:05:00

ADX

5 Mins

BUY

2024-04-19 16:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

756

PTRANS

PERAK TRANSIT BERHAD

611

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

HLIND

HONG LEONG INDUSTRIES BHD

558

MAYBANK

MALAYAN BANKING BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

PBBANK

PUBLIC BANK BHD

379

HIBISCS

HIBISCUS PETROLEUM BHD

366

GENTING

GENTING BHD

362

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More