[L&PBHD] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -72.4%
YoY--%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 167,038 123,122 77,524 37,934 150,541 112,800 0 -
PBT 25,024 18,788 11,791 5,065 19,289 14,654 0 -
Tax -4,340 -3,091 -2,483 -998 -4,553 -3,233 0 -
NP 20,684 15,697 9,308 4,067 14,736 11,421 0 -
-
NP to SH 20,684 15,697 9,308 4,067 14,736 11,421 0 -
-
Tax Rate 17.34% 16.45% 21.06% 19.70% 23.60% 22.06% - -
Total Cost 146,354 107,425 68,216 33,867 135,805 101,379 0 -
-
Net Worth 100,800 95,200 89,599 84,000 84,000 3,791,199 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,279 2,800 2,800 - - - - -
Div Payout % 35.20% 17.84% 30.08% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 100,800 95,200 89,599 84,000 84,000 3,791,199 0 -
NOSH 560,000 560,000 560,000 560,000 560,000 560,000 559,765 0.02%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.38% 12.75% 12.01% 10.72% 9.79% 10.13% 0.00% -
ROE 20.52% 16.49% 10.39% 4.84% 17.54% 0.30% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.83 21.99 13.84 6.77 26.88 20.14 0.00 -
EPS 3.69 2.80 1.66 0.73 2.63 2.04 0.00 -
DPS 1.30 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.15 0.15 6.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 560,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.79 21.95 13.82 6.76 26.84 20.11 0.00 -
EPS 3.69 2.80 1.66 0.73 2.63 2.04 0.00 -
DPS 1.30 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1797 0.1698 0.1598 0.1498 0.1498 6.7604 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 - - - -
Price 0.43 0.45 0.465 0.475 0.00 0.00 0.00 -
P/RPS 1.44 2.05 3.36 7.01 0.00 0.00 0.00 -
P/EPS 11.64 16.05 27.98 65.40 0.00 0.00 0.00 -
EY 8.59 6.23 3.57 1.53 0.00 0.00 0.00 -
DY 3.02 1.11 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.65 2.91 3.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 27/11/23 14/08/23 24/05/23 27/02/23 28/12/22 - -
Price 0.385 0.47 0.475 0.41 0.635 0.00 0.00 -
P/RPS 1.29 2.14 3.43 6.05 2.36 0.00 0.00 -
P/EPS 10.42 16.77 28.58 56.45 24.13 0.00 0.00 -
EY 9.59 5.96 3.50 1.77 4.14 0.00 0.00 -
DY 3.38 1.06 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.76 2.97 2.73 4.23 0.00 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