[L&G] QoQ Cumulative 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- 9.38%
YoY- 68.04%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 118,631 71,395 465,366 408,998 363,474 153,184 491,916 -61.22%
PBT 43,352 27,330 192,338 185,902 176,753 59,462 174,759 -60.48%
Tax -9,951 -6,630 -48,924 -44,476 -41,772 -15,273 -46,082 -63.97%
NP 33,401 20,700 143,414 141,426 134,981 44,189 128,677 -59.27%
-
NP to SH 34,219 21,113 105,428 98,332 89,898 29,012 75,329 -40.87%
-
Tax Rate 22.95% 24.26% 25.44% 23.92% 23.63% 25.69% 26.37% -
Total Cost 85,230 50,695 321,952 267,572 228,493 108,995 363,239 -61.92%
-
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 5.43% 3.27% 20.49% 20.52% 0.00% 5.98% 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 10.99 6.63 52.66 49.66 51.35 23.65 80.29 -73.40%
EPS 3.17 1.96 11.93 11.94 12.70 4.48 12.29 -59.44%
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 3.99 2.40 15.65 13.76 12.23 5.15 16.55 -61.23%
EPS 1.15 0.71 3.55 3.31 3.02 0.98 2.53 -40.85%
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 3.59 6.49 0.95 1.05 1.23 2.33 0.62 222.11%
P/EPS 12.46 21.94 4.19 4.36 4.96 12.28 4.07 110.69%
EY 8.03 4.56 23.86 22.96 20.16 8.15 24.59 -52.54%
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 3.78 5.58 0.95 1.05 0.00 2.66 0.69 210.44%
P/EPS 13.09 18.88 4.19 4.36 0.00 14.06 4.47 104.55%
EY 7.64 5.30 23.86 22.96 0.00 7.11 22.35 -51.07%
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