[L&G] QoQ Cumulative 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- 17.09%
YoY- -59.25%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 27,609 11,896 342,062 157,867 118,631 71,395 465,366 -84.71%
PBT 36,370 14,975 127,172 51,305 43,352 27,330 192,338 -66.95%
Tax -8,516 -2,764 -35,580 -12,623 -9,951 -6,630 -48,924 -68.72%
NP 27,854 12,211 91,592 38,682 33,401 20,700 143,414 -66.36%
-
NP to SH 20,557 10,280 95,002 40,068 34,219 21,113 105,428 -66.27%
-
Tax Rate 23.41% 18.46% 27.98% 24.60% 22.95% 24.26% 25.44% -
Total Cost -245 -315 250,470 119,185 85,230 50,695 321,952 -
-
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 2.99% 1.46% 13.71% 6.27% 5.43% 3.27% 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 2.51 1.09 31.49 14.54 10.99 6.63 52.66 -86.78%
EPS 1.87 0.94 8.74 3.69 3.17 1.96 11.93 -70.83%
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 0.93 0.40 11.51 5.31 3.99 2.40 15.65 -84.69%
EPS 0.69 0.35 3.20 1.35 1.15 0.71 3.55 -66.34%
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 16.32 35.39 1.10 2.58 3.59 6.49 0.95 562.34%
P/EPS 21.93 40.96 3.94 10.16 12.46 21.94 4.19 200.54%
EY 4.56 2.44 25.35 9.84 8.03 4.56 23.86 -66.72%
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 13.34 38.61 1.08 2.41 3.78 5.58 0.95 479.24%
P/EPS 17.91 44.68 3.89 9.49 13.09 18.88 4.19 162.68%
EY 5.58 2.24 25.72 10.54 7.64 5.30 23.86 -61.94%
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