[LAGENDA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
15-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.23%
YoY- 52.57%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 451,296 192,750 835,548 584,442 399,225 228,702 696,149 -25.15%
PBT 133,322 65,117 277,855 198,627 136,225 78,174 212,413 -26.75%
Tax -35,980 -18,131 -77,406 -54,596 -37,731 -22,602 -62,341 -30.74%
NP 97,342 46,986 200,449 144,031 98,494 55,572 150,072 -25.12%
-
NP to SH 97,390 47,007 200,489 144,036 98,498 55,576 140,903 -21.87%
-
Tax Rate 26.99% 27.84% 27.86% 27.49% 27.70% 28.91% 29.35% -
Total Cost 353,954 145,764 635,099 440,411 300,731 173,130 546,077 -25.16%
-
Net Worth 961,445 918,211 882,528 809,825 797,102 744,045 618,082 34.36%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 25,081 - 52,149 23,818 23,444 - 6,230 153.71%
Div Payout % 25.75% - 26.01% 16.54% 23.80% - 4.42% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 961,445 918,211 882,528 809,825 797,102 744,045 618,082 34.36%
NOSH 837,327 837,327 821,963 818,489 818,489 818,489 483,489 44.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 21.57% 24.38% 23.99% 24.64% 24.67% 24.30% 21.56% -
ROE 10.13% 5.12% 22.72% 17.79% 12.36% 7.47% 22.80% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 53.98 23.09 104.14 73.61 51.09 30.74 279.32 -66.67%
EPS 11.65 5.63 24.99 18.14 12.60 7.47 60.22 -66.65%
DPS 3.00 0.00 6.50 3.00 3.00 0.00 2.50 12.96%
NAPS 1.15 1.10 1.10 1.02 1.02 1.00 2.48 -40.17%
Adjusted Per Share Value based on latest NOSH - 818,489
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 53.90 23.02 99.79 69.80 47.68 27.31 83.14 -25.15%
EPS 11.63 5.61 23.94 17.20 11.76 6.64 16.83 -21.89%
DPS 3.00 0.00 6.23 2.84 2.80 0.00 0.74 154.90%
NAPS 1.1482 1.0966 1.054 0.9672 0.952 0.8886 0.7382 34.35%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.27 1.46 1.34 1.46 1.27 1.54 1.21 -
P/RPS 2.35 6.32 1.29 1.98 2.49 5.01 0.43 211.23%
P/EPS 10.90 25.93 5.36 8.05 10.08 20.62 2.14 196.91%
EY 9.17 3.86 18.65 12.43 9.92 4.85 46.72 -66.32%
DY 2.36 0.00 4.85 2.05 2.36 0.00 2.07 9.16%
P/NAPS 1.10 1.33 1.22 1.43 1.25 1.54 0.49 71.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 23/05/22 22/02/22 15/11/21 17/08/21 25/05/21 22/02/21 -
Price 1.20 1.39 1.45 1.48 1.26 1.38 1.67 -
P/RPS 2.22 6.02 1.39 2.01 2.47 4.49 0.60 139.79%
P/EPS 10.30 24.68 5.80 8.16 10.00 18.48 2.95 130.67%
EY 9.71 4.05 17.23 12.26 10.00 5.41 33.85 -56.60%
DY 2.50 0.00 4.48 2.03 2.38 0.00 1.50 40.70%
P/NAPS 1.04 1.26 1.32 1.45 1.24 1.38 0.67 34.17%

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