[L&G] YoY TTM 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- 70.4%
YoY- -31.48%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 286,787 209,868 146,580 122,753 169,663 93,982 48,287 34.55%
PBT 55,703 20,721 34,934 37,306 62,706 26,180 99,476 -9.20%
Tax -17,901 -10,563 -6,681 -2,907 -8,149 4,711 -26,922 -6.57%
NP 37,802 10,158 28,253 34,399 54,557 30,891 72,554 -10.29%
-
NP to SH 38,532 10,369 29,144 29,857 43,577 26,320 61,145 -7.40%
-
Tax Rate 32.14% 50.98% 19.12% 7.79% 13.00% -17.99% 27.06% -
Total Cost 248,985 199,710 118,327 88,354 115,106 63,091 -24,267 -
-
Net Worth 1,130,088 1,110,168 1,114,925 1,100,059 1,105,708 1,096,248 1,078,820 0.77%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 17,838 14,865 14,865 - 297 43,947 224 107.35%
Div Payout % 46.30% 143.37% 51.01% - 0.68% 166.97% 0.37% -
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 1,078,820 0.77%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,914,942 0.32%
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 13.18% 4.84% 19.27% 28.02% 32.16% 32.87% 150.26% -
ROE 3.41% 0.93% 2.61% 2.71% 3.94% 2.40% 5.67% -
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 9.65 7.06 4.93 4.13 5.71 3.20 1.66 34.07%
EPS 1.30 0.35 0.98 1.00 1.47 0.90 2.10 -7.67%
DPS 0.60 0.50 0.50 0.00 0.01 1.50 0.01 97.79%
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 9.65 7.06 4.93 4.13 5.71 3.16 1.62 34.62%
EPS 1.30 0.35 0.98 1.00 1.47 0.89 2.06 -7.38%
DPS 0.60 0.50 0.50 0.00 0.01 1.48 0.01 97.79%
NAPS 0.3801 0.3734 0.375 0.37 0.3719 0.3687 0.3629 0.77%
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 1.35 1.35 2.54 2.30 2.80 6.09 13.28 -31.67%
P/EPS 10.03 27.24 12.75 9.46 10.92 21.75 10.49 -0.74%
EY 9.97 3.67 7.84 10.57 9.16 4.60 9.53 0.75%
DY 4.62 5.26 4.00 0.00 0.06 7.69 0.04 120.60%
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 1.24 1.35 2.33 2.30 2.45 4.68 12.98 -32.37%
P/EPS 9.26 27.24 11.73 9.46 9.55 16.73 10.25 -1.67%
EY 10.80 3.67 8.52 10.57 10.47 5.98 9.76 1.70%
DY 5.00 5.26 4.35 0.00 0.07 10.00 0.04 123.52%
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