[L&G] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -19.9%
YoY- -27.23%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 342,062 210,489 237,262 285,580 465,366 545,330 726,948 -39.47%
PBT 127,172 68,406 86,704 109,320 192,338 247,869 353,506 -49.38%
Tax -35,580 -16,830 -19,902 -26,520 -48,924 -59,301 -83,544 -43.36%
NP 91,592 51,576 66,802 82,800 143,414 188,568 269,962 -51.32%
-
NP to SH 95,002 53,424 68,438 84,452 105,428 131,109 179,796 -34.61%
-
Tax Rate 27.98% 24.60% 22.95% 24.26% 25.44% 23.92% 23.63% -
Total Cost 250,470 158,913 170,460 202,780 321,952 356,762 456,986 -33.00%
-
Net Worth 693,050 639,133 629,974 645,023 514,591 479,306 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 217 - - - 176 - - -
Div Payout % 0.23% - - - 0.17% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 693,050 639,133 629,974 645,023 514,591 479,306 0 -
NOSH 1,086,285 1,085,853 1,079,463 1,077,193 883,721 823,551 707,858 33.01%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.78% 24.50% 28.16% 28.99% 30.82% 34.58% 37.14% -
ROE 13.71% 8.36% 10.86% 13.09% 20.49% 27.35% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 31.49 19.38 21.98 26.51 52.66 66.22 102.70 -54.49%
EPS 8.74 4.92 6.34 7.84 11.93 15.92 25.40 -50.86%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.638 0.5886 0.5836 0.5988 0.5823 0.582 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,077,193
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.51 7.08 7.98 9.61 15.65 18.34 24.45 -39.45%
EPS 3.20 1.80 2.30 2.84 3.55 4.41 6.05 -34.57%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.2331 0.215 0.2119 0.217 0.1731 0.1612 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.345 0.375 0.395 0.43 0.50 0.52 0.63 -
P/RPS 1.10 1.93 1.80 1.62 0.95 0.79 0.61 48.09%
P/EPS 3.94 7.62 6.23 5.48 4.19 3.27 2.48 36.11%
EY 25.35 13.12 16.05 18.23 23.86 30.62 40.32 -26.58%
DY 0.06 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.54 0.64 0.68 0.72 0.86 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 25/11/15 26/08/15 25/05/15 23/02/15 - -
Price 0.34 0.35 0.415 0.37 0.50 0.52 0.00 -
P/RPS 1.08 1.81 1.89 1.40 0.95 0.79 0.00 -
P/EPS 3.89 7.11 6.55 4.72 4.19 3.27 0.00 -
EY 25.72 14.06 15.28 21.19 23.86 30.62 0.00 -
DY 0.06 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.53 0.59 0.71 0.62 0.86 0.89 0.00 -

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