[L&G] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -10.51%
YoY- -30.9%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 259,915 229,397 158,538 116,268 167,669 107,799 65,941 25.67%
PBT 48,271 24,545 33,396 43,070 51,456 36,589 86,235 -9.21%
Tax -13,865 -9,818 -7,451 -4,048 -8,937 569 -21,096 -6.75%
NP 34,406 14,727 25,945 39,022 42,519 37,158 65,139 -10.08%
-
NP to SH 35,677 14,348 26,080 37,741 31,916 32,001 50,588 -5.65%
-
Tax Rate 28.72% 40.00% 22.31% 9.40% 17.37% -1.56% 24.46% -
Total Cost 225,509 214,670 132,593 77,246 125,150 70,641 802 155.84%
-
Net Worth 1,135,737 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 0.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,838 14,865 14,865 - 297 43,947 224 107.35%
Div Payout % 50.00% 103.61% 57.00% - 0.93% 137.33% 0.44% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,135,737 1,118,196 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 0.71%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,929,718 0.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.24% 6.42% 16.37% 33.56% 25.36% 34.47% 98.78% -
ROE 3.14% 1.28% 2.33% 3.41% 2.97% 2.97% 4.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.74 7.72 5.33 3.91 5.64 3.63 2.25 25.36%
EPS 1.20 0.48 0.88 1.27 1.07 1.08 1.73 -5.91%
DPS 0.60 0.50 0.50 0.00 0.01 1.50 0.01 97.79%
NAPS 0.382 0.3761 0.3763 0.3728 0.3618 0.3621 0.3715 0.46%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.74 7.72 5.33 3.91 5.64 3.63 2.22 25.64%
EPS 1.20 0.48 0.88 1.27 1.07 1.08 1.70 -5.63%
DPS 0.60 0.50 0.50 0.00 0.01 1.48 0.01 97.79%
NAPS 0.382 0.3761 0.3763 0.3728 0.3618 0.362 0.366 0.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.12 0.10 0.10 0.13 0.135 0.135 0.215 -
P/RPS 1.37 1.30 1.88 3.32 2.39 3.72 9.55 -27.63%
P/EPS 10.00 20.72 11.40 10.24 12.58 12.54 12.45 -3.58%
EY 10.00 4.83 8.77 9.76 7.95 7.97 8.03 3.72%
DY 5.00 5.00 5.00 0.00 0.07 11.11 0.04 123.52%
P/NAPS 0.31 0.27 0.27 0.35 0.37 0.37 0.58 -9.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 21/02/23 24/02/22 23/02/21 24/02/20 27/02/19 27/02/18 -
Price 0.13 0.11 0.11 0.12 0.135 0.15 0.20 -
P/RPS 1.49 1.43 2.06 3.07 2.39 4.14 8.88 -25.72%
P/EPS 10.83 22.79 12.54 9.45 12.58 13.93 11.58 -1.10%
EY 9.23 4.39 7.97 10.58 7.95 7.18 8.64 1.10%
DY 4.62 4.55 4.55 0.00 0.07 10.00 0.04 120.60%
P/NAPS 0.34 0.29 0.29 0.32 0.37 0.41 0.54 -7.41%

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