[L&G] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -8.58%
YoY- 513.67%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 156,686 122,552 134,892 129,134 133,310 58,812 139,724 7.93%
PBT 47,730 37,372 37,160 47,705 52,182 20,352 26,812 46.83%
Tax -11,310 -9,516 -4,038 -8,528 -6,024 976 -5,730 57.28%
NP 36,420 27,856 33,122 39,177 46,158 21,328 21,082 43.92%
-
NP to SH 36,404 27,988 30,457 35,682 39,030 21,760 15,340 77.82%
-
Tax Rate 23.70% 25.46% 10.87% 17.88% 11.54% -4.80% 21.37% -
Total Cost 120,266 94,696 101,770 89,957 87,152 37,484 118,642 0.90%
-
Net Worth 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1,086,086 1,080,734 2.09%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 14,865 - - - - -
Div Payout % - - 48.81% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,114,925 1,119,385 1,112,249 1,108,384 1,100,059 1,086,086 1,080,734 2.09%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 23.24% 22.73% 24.55% 30.34% 34.62% 36.26% 15.09% -
ROE 3.27% 2.50% 2.74% 3.22% 3.55% 2.00% 1.42% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.27 4.12 4.54 4.34 4.48 1.98 4.70 7.92%
EPS 1.22 0.96 1.02 1.20 1.32 0.72 0.52 76.47%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.375 0.3765 0.3741 0.3728 0.37 0.3653 0.3635 2.09%
Adjusted Per Share Value based on latest NOSH - 2,973,135
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.27 4.12 4.54 4.34 4.48 1.98 4.70 7.92%
EPS 1.22 0.96 1.02 1.20 1.32 0.72 0.52 76.47%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.375 0.3765 0.3741 0.3728 0.37 0.3653 0.3635 2.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.125 0.115 0.12 0.13 0.095 0.085 0.075 -
P/RPS 2.37 2.79 2.64 2.99 2.12 4.30 1.60 29.91%
P/EPS 10.21 12.22 11.71 10.83 7.24 11.61 14.54 -20.98%
EY 9.80 8.19 8.54 9.23 13.82 8.61 6.88 26.57%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.32 0.35 0.26 0.23 0.21 35.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 23/08/21 31/05/21 23/02/21 23/11/20 24/08/20 23/06/20 -
Price 0.115 0.12 0.12 0.115 0.095 0.095 0.095 -
P/RPS 2.18 2.91 2.64 2.65 2.12 4.80 2.02 5.20%
P/EPS 9.39 12.75 11.71 9.58 7.24 12.98 18.41 -36.13%
EY 10.65 7.84 8.54 10.44 13.82 7.70 5.43 56.62%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.31 0.26 0.26 0.26 12.42%

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