[LGMS] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[LGMS] LGMS BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 4.4%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
LGMS's Result
LGMS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 41,073 39,173 36,648 34,242 32,565 31,859 31,151 20.18%
PBT 16,016 16,210 16,248 15,230 14,329 14,961 13,575 11.62%
Tax -4,038 -4,102 -4,221 -4,008 -3,580 -3,763 -3,477 10.45%
NP 11,978 12,108 12,027 11,222 10,749 11,198 10,098 12.02%
-
NP to SH 11,978 12,108 12,027 11,222 10,749 11,198 10,098 12.02%
-
Tax Rate 25.21% 25.31% 25.98% 26.32% 24.98% 25.15% 25.61% -
Total Cost 29,095 27,065 24,621 23,020 21,816 20,661 21,053 23.99%
-
Net Worth 91,772 92,659 89,011 86,594 82,855 82,855 79,298 10.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,449 2,280 2,280 2,280 7,696 7,696 5,416 -12.25%
Div Payout % 37.15% 18.83% 18.96% 20.32% 71.61% 68.73% 53.64% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 91,772 92,659 89,011 86,594 82,855 82,855 79,298 10.20%
NOSH 452,083 456,000 456,000 456,000 456,000 456,000 456,000 -0.57%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 29.16% 30.91% 32.82% 32.77% 33.01% 35.15% 32.42% -
ROE 13.05% 13.07% 13.51% 12.96% 12.97% 13.52% 12.73% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.09 8.59 8.04 7.51 7.14 6.99 6.83 20.93%
EPS 2.65 2.66 2.64 2.46 2.36 2.46 2.21 12.83%
DPS 0.98 0.50 0.50 0.50 1.69 1.69 1.19 -12.10%
NAPS 0.203 0.2032 0.1952 0.1899 0.1817 0.1817 0.1739 10.83%
Adjusted Per Share Value based on latest NOSH - 456,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.09 8.66 8.11 7.57 7.20 7.05 6.89 20.22%
EPS 2.65 2.68 2.66 2.48 2.38 2.48 2.23 12.15%
DPS 0.98 0.50 0.50 0.50 1.70 1.70 1.20 -12.59%
NAPS 0.203 0.205 0.1969 0.1915 0.1833 0.1833 0.1754 10.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.30 1.37 0.935 0.92 1.08 1.17 1.18 -
P/RPS 14.31 15.95 11.63 12.25 15.12 16.75 17.27 -11.75%
P/EPS 49.07 51.60 35.45 37.38 45.82 47.64 53.29 -5.33%
EY 2.04 1.94 2.82 2.67 2.18 2.10 1.88 5.58%
DY 0.75 0.36 0.53 0.54 1.56 1.44 1.01 -17.95%
P/NAPS 6.40 6.74 4.79 4.84 5.94 6.44 6.79 -3.85%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 23/02/24 28/11/23 28/08/23 29/05/23 -
Price 1.30 1.22 1.47 0.96 1.02 1.12 1.10 -
P/RPS 14.31 14.20 18.29 12.78 14.28 16.03 16.10 -7.53%
P/EPS 49.07 45.95 55.73 39.01 43.27 45.61 49.67 -0.80%
EY 2.04 2.18 1.79 2.56 2.31 2.19 2.01 0.98%
DY 0.75 0.41 0.34 0.52 1.65 1.51 1.08 -21.52%
P/NAPS 6.40 6.00 7.53 5.06 5.61 6.16 6.33 0.73%

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