[L&G] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 137.1%
YoY- -9.89%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 34,813 27,609 11,896 342,062 157,867 118,631 71,395 -37.91%
PBT 54,376 36,370 14,975 127,172 51,305 43,352 27,330 57.86%
Tax -11,655 -8,516 -2,764 -35,580 -12,623 -9,951 -6,630 45.40%
NP 42,721 27,854 12,211 91,592 38,682 33,401 20,700 61.74%
-
NP to SH 36,457 20,557 10,280 95,002 40,068 34,219 21,113 43.69%
-
Tax Rate 21.43% 23.41% 18.46% 27.98% 24.60% 22.95% 24.26% -
Total Cost -7,908 -245 -315 250,470 119,185 85,230 50,695 -
-
Net Worth 706,161 687,395 706,367 693,050 639,133 629,974 645,023 6.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 217 - - - -
Div Payout % - - - 0.23% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 706,161 687,395 706,367 693,050 639,133 629,974 645,023 6.19%
NOSH 1,104,757 1,099,304 1,093,617 1,086,285 1,085,853 1,079,463 1,077,193 1.69%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 122.72% 100.89% 102.65% 26.78% 24.50% 28.16% 28.99% -
ROE 5.16% 2.99% 1.46% 13.71% 6.27% 5.43% 3.27% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.15 2.51 1.09 31.49 14.54 10.99 6.63 -38.97%
EPS 3.30 1.87 0.94 8.74 3.69 3.17 1.96 41.30%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.6392 0.6253 0.6459 0.638 0.5886 0.5836 0.5988 4.42%
Adjusted Per Share Value based on latest NOSH - 1,093,081
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.17 0.93 0.40 11.51 5.31 3.99 2.40 -37.92%
EPS 1.23 0.69 0.35 3.20 1.35 1.15 0.71 44.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2375 0.2312 0.2376 0.2331 0.215 0.2119 0.217 6.17%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.305 0.41 0.385 0.345 0.375 0.395 0.43 -
P/RPS 9.68 16.32 35.39 1.10 2.58 3.59 6.49 30.38%
P/EPS 9.24 21.93 40.96 3.94 10.16 12.46 21.94 -43.66%
EY 10.82 4.56 2.44 25.35 9.84 8.03 4.56 77.43%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.60 0.54 0.64 0.68 0.72 -23.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 23/11/16 29/08/16 30/05/16 29/02/16 25/11/15 26/08/15 -
Price 0.325 0.335 0.42 0.34 0.35 0.415 0.37 -
P/RPS 10.31 13.34 38.61 1.08 2.41 3.78 5.58 50.29%
P/EPS 9.85 17.91 44.68 3.89 9.49 13.09 18.88 -35.06%
EY 10.15 5.58 2.24 25.72 10.54 7.64 5.30 53.91%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.65 0.53 0.59 0.71 0.62 -12.15%

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