[L&G] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 54.93%
YoY- 168.17%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 285,580 465,366 545,330 726,948 612,736 491,916 494,898 -30.75%
PBT 109,320 192,338 247,869 353,506 237,848 174,759 180,830 -28.56%
Tax -26,520 -48,924 -59,301 -83,544 -61,092 -46,082 -49,329 -33.95%
NP 82,800 143,414 188,568 269,962 176,756 128,677 131,501 -26.59%
-
NP to SH 84,452 105,428 131,109 179,796 116,048 75,329 78,022 5.43%
-
Tax Rate 24.26% 25.44% 23.92% 23.63% 25.69% 26.37% 27.28% -
Total Cost 202,780 321,952 356,762 456,986 435,980 363,239 363,397 -32.29%
-
Net Worth 645,023 514,591 479,306 0 485,303 464,471 452,749 26.69%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 176 - - - 122 - -
Div Payout % - 0.17% - - - 0.16% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 645,023 514,591 479,306 0 485,303 464,471 452,749 26.69%
NOSH 1,077,193 883,721 823,551 707,858 647,589 612,678 617,919 44.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.99% 30.82% 34.58% 37.14% 28.85% 26.16% 26.57% -
ROE 13.09% 20.49% 27.35% 0.00% 23.91% 16.22% 17.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.51 52.66 66.22 102.70 94.62 80.29 80.09 -52.24%
EPS 7.84 11.93 15.92 25.40 17.92 12.29 12.63 -27.29%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.5988 0.5823 0.582 0.00 0.7494 0.7581 0.7327 -12.62%
Adjusted Per Share Value based on latest NOSH - 768,762
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.61 15.65 18.34 24.45 20.61 16.55 16.65 -30.74%
EPS 2.84 3.55 4.41 6.05 3.90 2.53 2.62 5.53%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.1731 0.1612 0.00 0.1632 0.1562 0.1523 26.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.43 0.50 0.52 0.63 0.55 0.50 0.44 -
P/RPS 1.62 0.95 0.79 0.61 0.58 0.62 0.55 105.88%
P/EPS 5.48 4.19 3.27 2.48 3.07 4.07 3.48 35.46%
EY 18.23 23.86 30.62 40.32 32.58 24.59 28.70 -26.16%
DY 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.72 0.86 0.89 0.00 0.73 0.66 0.60 12.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 25/05/15 23/02/15 - 26/08/14 28/05/14 26/02/14 -
Price 0.37 0.50 0.52 0.00 0.63 0.55 0.515 -
P/RPS 1.40 0.95 0.79 0.00 0.67 0.69 0.64 68.75%
P/EPS 4.72 4.19 3.27 0.00 3.52 4.47 4.08 10.23%
EY 21.19 23.86 30.62 0.00 28.44 22.35 24.52 -9.29%
DY 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.62 0.86 0.89 0.00 0.84 0.73 0.70 -7.79%

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