[L&G] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 79.37%
YoY- 290.46%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 265,790 190,574 156,686 133,310 167,252 96,450 69,026 25.18%
PBT 60,544 28,524 47,730 52,182 31,194 6,282 128,198 -11.74%
Tax -19,514 -10,290 -11,310 -6,024 -11,670 -3,574 -35,144 -9.33%
NP 41,030 18,234 36,420 46,158 19,524 2,708 93,054 -12.75%
-
NP to SH 41,568 17,798 36,404 39,030 9,996 404 98,580 -13.39%
-
Tax Rate 32.23% 36.07% 23.70% 11.54% 37.41% 56.89% 27.41% -
Total Cost 224,760 172,340 120,266 87,152 147,728 93,742 -24,028 -
-
Net Worth 1,130,088 1,110,168 1,114,925 1,100,059 1,105,708 1,096,248 921,324 3.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,130,088 1,110,168 1,114,925 1,100,059 1,105,708 1,096,248 921,324 3.46%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,489,393 3.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.44% 9.57% 23.24% 34.62% 11.67% 2.81% 134.81% -
ROE 3.68% 1.60% 3.27% 3.55% 0.90% 0.04% 10.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.94 6.41 5.27 4.48 5.63 3.29 2.77 21.55%
EPS 1.40 0.60 1.22 1.32 0.34 0.02 3.96 -15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3801 0.3734 0.375 0.37 0.3719 0.3735 0.3701 0.44%
Adjusted Per Share Value based on latest NOSH - 2,973,135
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.94 6.41 5.27 4.48 5.63 3.24 2.32 25.19%
EPS 1.40 0.60 1.22 1.32 0.34 0.01 3.32 -13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3801 0.3734 0.375 0.37 0.3719 0.3687 0.3099 3.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.13 0.095 0.125 0.095 0.16 0.195 0.22 -
P/RPS 1.45 1.48 2.37 2.12 2.84 5.93 7.93 -24.65%
P/EPS 9.30 15.87 10.21 7.24 47.59 1,416.68 5.56 8.94%
EY 10.75 6.30 9.80 13.82 2.10 0.07 18.00 -8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.33 0.26 0.43 0.52 0.59 -8.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 23/11/21 23/11/20 25/11/19 27/11/18 20/11/17 -
Price 0.12 0.095 0.115 0.095 0.14 0.15 0.215 -
P/RPS 1.34 1.48 2.18 2.12 2.49 4.56 7.75 -25.35%
P/EPS 8.58 15.87 9.39 7.24 41.64 1,089.75 5.43 7.91%
EY 11.65 6.30 10.65 13.82 2.40 0.09 18.42 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.31 0.26 0.38 0.40 0.58 -9.43%

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