[LAGENDA] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.9%
YoY- -33.31%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 835,548 498,008 149,114 108,232 111,729 112,981 119,550 38.23%
PBT 277,855 161,625 12,930 -26,132 -20,521 110 -11,627 -
Tax -77,406 -49,195 -5,239 -946 209 139 873 -
NP 200,449 112,430 7,691 -27,078 -20,312 249 -10,754 -
-
NP to SH 200,488 103,255 7,691 -27,078 -20,312 249 -10,754 -
-
Tax Rate 27.86% 30.44% 40.52% - - -126.36% - -
Total Cost 635,099 385,578 141,423 135,310 132,041 112,732 130,304 30.17%
-
Net Worth 882,528 618,082 53,564 53,564 43,303 55,919 46,352 63.33%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 51,524 6,230 - - - - - -
Div Payout % 25.70% 6.03% - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 882,528 618,082 53,564 53,564 43,303 55,919 46,352 63.33%
NOSH 821,963 483,489 2,678,229 2,678,229 2,678,229 931,999 772,537 1.03%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 23.99% 22.58% 5.16% -25.02% -18.18% 0.22% -9.00% -
ROE 22.72% 16.71% 14.36% -50.55% -46.91% 0.45% -23.20% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 104.14 199.82 5.57 4.04 7.74 12.12 15.47 37.37%
EPS 24.99 41.43 0.29 -1.01 -1.41 0.03 -1.39 -
DPS 6.42 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 2.48 0.02 0.02 0.03 0.06 0.06 62.31%
Adjusted Per Share Value based on latest NOSH - 2,678,229
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 99.70 59.42 17.79 12.91 13.33 13.48 14.27 38.22%
EPS 23.92 12.32 0.92 -3.23 -2.42 0.03 -1.28 -
DPS 6.15 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0531 0.7375 0.0639 0.0639 0.0517 0.0667 0.0553 63.34%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.34 1.21 0.03 0.03 0.035 0.045 0.055 -
P/RPS 1.29 0.61 0.54 0.74 0.45 0.37 0.36 23.67%
P/EPS 5.36 2.92 10.45 -2.97 -2.49 168.43 -3.95 -
EY 18.65 34.24 9.57 -33.70 -40.20 0.59 -25.31 -
DY 4.79 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.49 1.50 1.50 1.17 0.75 0.92 4.81%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 22/02/21 26/02/20 26/02/19 28/02/18 27/02/17 29/02/16 -
Price 1.45 1.67 0.03 0.03 0.035 0.04 0.05 -
P/RPS 1.39 0.84 0.54 0.74 0.45 0.33 0.32 27.70%
P/EPS 5.80 4.03 10.45 -2.97 -2.49 149.72 -3.59 -
EY 17.23 24.81 9.57 -33.70 -40.20 0.67 -27.84 -
DY 4.43 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.67 1.50 1.50 1.17 0.67 0.83 8.03%

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