[LGMS] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[LGMS] LGMS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 4.25%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
LGMS's Result
LGMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 31,425 30,410 24,796 32,792 31,728 32,276 31,360 0.13%
PBT 13,464 14,076 8,728 15,597 15,154 15,348 16,816 -13.76%
Tax -3,452 -3,658 -2,172 -4,050 -4,078 -4,232 -4,464 -15.73%
NP 10,012 10,418 6,556 11,547 11,076 11,116 12,352 -13.05%
-
NP to SH 10,012 10,418 6,556 11,547 11,076 11,116 12,352 -13.05%
-
Tax Rate 25.64% 25.99% 24.89% 25.97% 26.91% 27.57% 26.55% -
Total Cost 21,413 19,992 18,240 21,245 20,652 21,160 19,008 8.25%
-
Net Worth 82,855 82,855 79,298 76,378 69,361 63,041 31,173 91.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,040 4,560 - 5,416 - - - -
Div Payout % 30.36% 43.77% - 46.91% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 82,855 82,855 79,298 76,378 69,361 63,041 31,173 91.76%
NOSH 456,000 456,000 456,000 456,000 456,000 456,000 364,605 16.06%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 31.86% 34.26% 26.44% 35.21% 34.91% 34.44% 39.39% -
ROE 12.08% 12.57% 8.27% 15.12% 15.97% 17.63% 39.62% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.89 6.67 5.44 7.87 8.06 8.71 8.60 -13.72%
EPS 2.20 2.28 1.44 2.77 2.81 3.00 3.40 -25.16%
DPS 0.67 1.00 0.00 1.30 0.00 0.00 0.00 -
NAPS 0.1817 0.1817 0.1739 0.1833 0.1762 0.1701 0.0855 65.21%
Adjusted Per Share Value based on latest NOSH - 456,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.89 6.67 5.44 7.19 6.96 7.08 6.88 0.09%
EPS 2.20 2.28 1.44 2.53 2.43 2.44 2.71 -12.96%
DPS 0.67 1.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.1817 0.1817 0.1739 0.1675 0.1521 0.1382 0.0684 91.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - -
Price 1.08 1.17 1.18 1.13 1.12 0.725 0.00 -
P/RPS 15.67 17.54 21.70 14.36 13.90 8.32 0.00 -
P/EPS 49.19 51.21 82.07 40.78 39.81 24.17 0.00 -
EY 2.03 1.95 1.22 2.45 2.51 4.14 0.00 -
DY 0.62 0.85 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 5.94 6.44 6.79 6.16 6.36 4.26 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 03/06/22 -
Price 1.02 1.12 1.10 1.17 1.25 1.09 0.00 -
P/RPS 14.80 16.79 20.23 14.87 15.51 12.52 0.00 -
P/EPS 46.46 49.02 76.51 42.22 44.43 36.34 0.00 -
EY 2.15 2.04 1.31 2.37 2.25 2.75 0.00 -
DY 0.65 0.89 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 5.61 6.16 6.33 6.38 7.09 6.41 0.00 -

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
Post a Comment