[L&G] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -27.08%
YoY- 68.04%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 237,262 285,580 465,366 545,330 726,948 612,736 491,916 -38.47%
PBT 86,704 109,320 192,338 247,869 353,506 237,848 174,759 -37.30%
Tax -19,902 -26,520 -48,924 -59,301 -83,544 -61,092 -46,082 -42.83%
NP 66,802 82,800 143,414 188,568 269,962 176,756 128,677 -35.38%
-
NP to SH 68,438 84,452 105,428 131,109 179,796 116,048 75,329 -6.19%
-
Tax Rate 22.95% 24.26% 25.44% 23.92% 23.63% 25.69% 26.37% -
Total Cost 170,460 202,780 321,952 356,762 456,986 435,980 363,239 -39.58%
-
Net Worth 629,974 645,023 514,591 479,306 0 485,303 464,471 22.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 176 - - - 122 -
Div Payout % - - 0.17% - - - 0.16% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 629,974 645,023 514,591 479,306 0 485,303 464,471 22.50%
NOSH 1,079,463 1,077,193 883,721 823,551 707,858 647,589 612,678 45.82%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 28.16% 28.99% 30.82% 34.58% 37.14% 28.85% 26.16% -
ROE 10.86% 13.09% 20.49% 27.35% 0.00% 23.91% 16.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.98 26.51 52.66 66.22 102.70 94.62 80.29 -57.80%
EPS 6.34 7.84 11.93 15.92 25.40 17.92 12.29 -35.65%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.5836 0.5988 0.5823 0.582 0.00 0.7494 0.7581 -15.99%
Adjusted Per Share Value based on latest NOSH - 1,054,249
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.98 9.61 15.65 18.34 24.45 20.61 16.55 -38.48%
EPS 2.30 2.84 3.55 4.41 6.05 3.90 2.53 -6.15%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.217 0.1731 0.1612 0.00 0.1632 0.1562 22.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.395 0.43 0.50 0.52 0.63 0.55 0.50 -
P/RPS 1.80 1.62 0.95 0.79 0.61 0.58 0.62 103.37%
P/EPS 6.23 5.48 4.19 3.27 2.48 3.07 4.07 32.78%
EY 16.05 18.23 23.86 30.62 40.32 32.58 24.59 -24.73%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 0.68 0.72 0.86 0.89 0.00 0.73 0.66 2.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 25/05/15 23/02/15 - 26/08/14 28/05/14 -
Price 0.415 0.37 0.50 0.52 0.00 0.63 0.55 -
P/RPS 1.89 1.40 0.95 0.79 0.00 0.67 0.69 95.64%
P/EPS 6.55 4.72 4.19 3.27 0.00 3.52 4.47 28.97%
EY 15.28 21.19 23.86 30.62 0.00 28.44 22.35 -22.37%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 0.71 0.62 0.86 0.89 0.00 0.84 0.73 -1.83%

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