[L&G] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -21.94%
YoY- -59.25%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 55,218 47,584 342,062 210,489 237,262 285,580 465,366 -75.75%
PBT 72,740 59,900 127,172 68,406 86,704 109,320 192,338 -47.61%
Tax -17,032 -11,056 -35,580 -16,830 -19,902 -26,520 -48,924 -50.41%
NP 55,708 48,844 91,592 51,576 66,802 82,800 143,414 -46.67%
-
NP to SH 41,114 41,120 95,002 53,424 68,438 84,452 105,428 -46.53%
-
Tax Rate 23.41% 18.46% 27.98% 24.60% 22.95% 24.26% 25.44% -
Total Cost -490 -1,260 250,470 158,913 170,460 202,780 321,952 -
-
Net Worth 687,395 706,367 693,050 639,133 629,974 645,023 514,591 21.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 217 - - - 176 -
Div Payout % - - 0.23% - - - 0.17% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 687,395 706,367 693,050 639,133 629,974 645,023 514,591 21.22%
NOSH 1,099,304 1,093,617 1,086,285 1,085,853 1,079,463 1,077,193 883,721 15.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 100.89% 102.65% 26.78% 24.50% 28.16% 28.99% 30.82% -
ROE 5.98% 5.82% 13.71% 8.36% 10.86% 13.09% 20.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.02 4.35 31.49 19.38 21.98 26.51 52.66 -79.04%
EPS 3.74 3.76 8.74 4.92 6.34 7.84 11.93 -53.75%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.6253 0.6459 0.638 0.5886 0.5836 0.5988 0.5823 4.85%
Adjusted Per Share Value based on latest NOSH - 1,083,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.86 1.60 11.51 7.08 7.98 9.61 15.65 -75.73%
EPS 1.38 1.38 3.20 1.80 2.30 2.84 3.55 -46.64%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.2312 0.2376 0.2331 0.215 0.2119 0.217 0.1731 21.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.41 0.385 0.345 0.375 0.395 0.43 0.50 -
P/RPS 8.16 8.85 1.10 1.93 1.80 1.62 0.95 317.77%
P/EPS 10.96 10.24 3.94 7.62 6.23 5.48 4.19 89.51%
EY 9.12 9.77 25.35 13.12 16.05 18.23 23.86 -47.23%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
P/NAPS 0.66 0.60 0.54 0.64 0.68 0.72 0.86 -16.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 29/08/16 30/05/16 29/02/16 25/11/15 26/08/15 25/05/15 -
Price 0.335 0.42 0.34 0.35 0.415 0.37 0.50 -
P/RPS 6.67 9.65 1.08 1.81 1.89 1.40 0.95 265.36%
P/EPS 8.96 11.17 3.89 7.11 6.55 4.72 4.19 65.75%
EY 11.16 8.95 25.72 14.06 15.28 21.19 23.86 -39.66%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
P/NAPS 0.54 0.65 0.53 0.59 0.71 0.62 0.86 -26.61%

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