[L&G] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -48.99%
YoY- -62.23%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 93,982 48,287 251,039 220,523 625,429 347,699 200,641 -11.86%
PBT 26,180 99,476 120,189 58,937 265,924 140,337 60,449 -13.01%
Tax 4,711 -26,922 -34,144 -17,103 -64,175 -34,697 -13,089 -
NP 30,891 72,554 86,045 41,834 201,749 105,640 47,360 -6.87%
-
NP to SH 26,320 61,145 81,215 49,749 131,704 67,566 41,089 -7.15%
-
Tax Rate -17.99% 27.06% 28.41% 29.02% 24.13% 24.72% 21.65% -
Total Cost 63,091 -24,267 164,994 178,689 423,680 242,059 153,281 -13.74%
-
Net Worth 1,096,248 1,078,820 690,990 632,120 0 435,023 294,662 24.46%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 43,947 224 218 211 122 - - -
Div Payout % 166.97% 0.37% 0.27% 0.43% 0.09% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,096,248 1,078,820 690,990 632,120 0 435,023 294,662 24.46%
NOSH 2,973,135 2,914,942 1,105,053 1,083,140 768,762 598,134 601,351 30.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 32.87% 150.26% 34.28% 18.97% 32.26% 30.38% 23.60% -
ROE 2.40% 5.67% 11.75% 7.87% 0.00% 15.53% 13.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.20 1.66 22.72 20.36 81.36 58.13 33.37 -32.33%
EPS 0.90 2.10 7.35 4.59 17.13 11.30 6.83 -28.65%
DPS 1.50 0.01 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.3735 0.3701 0.6253 0.5836 0.00 0.7273 0.49 -4.42%
Adjusted Per Share Value based on latest NOSH - 1,083,140
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.16 1.62 8.44 7.42 21.04 11.69 6.75 -11.87%
EPS 0.89 2.06 2.73 1.67 4.43 2.27 1.38 -7.04%
DPS 1.48 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.3687 0.3629 0.2324 0.2126 0.00 0.1463 0.0991 24.46%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.195 0.22 0.41 0.395 0.63 0.36 0.40 -
P/RPS 6.09 13.28 1.80 1.94 0.77 0.62 1.20 31.07%
P/EPS 21.75 10.49 5.58 8.60 3.68 3.19 5.85 24.45%
EY 4.60 9.53 17.93 11.63 27.19 31.38 17.08 -19.63%
DY 7.69 0.04 0.05 0.05 0.03 0.00 0.00 -
P/NAPS 0.52 0.59 0.66 0.68 0.00 0.49 0.82 -7.30%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 20/11/17 23/11/16 25/11/15 - 20/11/13 28/11/12 -
Price 0.15 0.215 0.335 0.415 0.00 0.34 0.43 -
P/RPS 4.68 12.98 1.47 2.04 0.00 0.58 1.29 23.94%
P/EPS 16.73 10.25 4.56 9.04 0.00 3.01 6.29 17.69%
EY 5.98 9.76 21.94 11.07 0.00 33.22 15.89 -15.02%
DY 10.00 0.04 0.06 0.05 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.54 0.71 0.00 0.47 0.88 -12.30%

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