[L&G] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 12.38%
YoY- 93.51%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 48,287 41,184 42,650 219,007 251,039 282,562 342,061 -72.85%
PBT 99,476 87,572 69,751 130,242 120,189 114,816 127,171 -15.09%
Tax -26,922 -23,568 -18,194 -34,611 -34,144 -31,713 -35,579 -16.94%
NP 72,554 64,004 51,557 95,631 86,045 83,103 91,592 -14.37%
-
NP to SH 61,145 46,062 35,525 91,266 81,215 84,044 94,877 -25.36%
-
Tax Rate 27.06% 26.91% 26.08% 26.57% 28.41% 27.62% 27.98% -
Total Cost -24,267 -22,820 -8,907 123,376 164,994 199,459 250,469 -
-
Net Worth 1,078,820 745,543 656,862 715,723 690,990 706,367 697,385 33.72%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 224 224 22,472 218 218 218 218 1.82%
Div Payout % 0.37% 0.49% 63.26% 0.24% 0.27% 0.26% 0.23% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,078,820 745,543 656,862 715,723 690,990 706,367 697,385 33.72%
NOSH 2,914,942 2,062,931 1,123,611 1,119,718 1,105,053 1,093,617 1,093,081 92.18%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 150.26% 155.41% 120.88% 43.67% 34.28% 29.41% 26.78% -
ROE 5.67% 6.18% 5.41% 12.75% 11.75% 11.90% 13.60% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.66 2.00 3.80 19.56 22.72 25.84 31.29 -85.85%
EPS 2.10 2.23 3.16 8.15 7.35 7.68 8.68 -61.13%
DPS 0.01 0.01 2.00 0.02 0.02 0.02 0.02 -36.97%
NAPS 0.3701 0.3614 0.5846 0.6392 0.6253 0.6459 0.638 -30.42%
Adjusted Per Share Value based on latest NOSH - 1,119,718
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.62 1.39 1.43 7.37 8.44 9.50 11.51 -72.90%
EPS 2.06 1.55 1.19 3.07 2.73 2.83 3.19 -25.26%
DPS 0.01 0.01 0.76 0.01 0.01 0.01 0.01 0.00%
NAPS 0.3629 0.2508 0.2209 0.2407 0.2324 0.2376 0.2346 33.71%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.22 0.215 0.325 0.305 0.41 0.385 0.345 -
P/RPS 13.28 10.77 8.56 1.56 1.80 1.49 1.10 425.46%
P/EPS 10.49 9.63 10.28 3.74 5.58 5.01 3.97 91.01%
EY 9.53 10.39 9.73 26.72 17.93 19.96 25.16 -47.61%
DY 0.04 0.05 6.15 0.06 0.05 0.05 0.06 -23.66%
P/NAPS 0.59 0.59 0.56 0.48 0.66 0.60 0.54 6.07%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 31/05/17 27/02/17 23/11/16 29/08/16 30/05/16 -
Price 0.215 0.22 0.23 0.325 0.335 0.42 0.34 -
P/RPS 12.98 11.02 6.06 1.66 1.47 1.63 1.09 420.68%
P/EPS 10.25 9.85 7.27 3.99 4.56 5.47 3.92 89.68%
EY 9.76 10.15 13.75 25.08 21.94 18.30 25.53 -47.29%
DY 0.04 0.05 8.70 0.06 0.06 0.05 0.06 -23.66%
P/NAPS 0.58 0.61 0.39 0.51 0.54 0.65 0.53 6.18%

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