[L&G] YoY TTM 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- -5.2%
YoY- -59.04%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 107,799 65,941 219,007 214,235 529,740 454,319 210,998 -10.58%
PBT 36,589 86,235 130,242 57,741 225,038 170,010 72,597 -10.78%
Tax 569 -21,096 -34,611 -17,071 -53,561 -43,326 -16,700 -
NP 37,158 65,139 95,631 40,670 171,477 126,684 55,897 -6.57%
-
NP to SH 32,001 50,588 91,266 47,164 115,144 78,181 48,775 -6.78%
-
Tax Rate -1.56% 24.46% 26.57% 29.56% 23.80% 25.48% 23.00% -
Total Cost 70,641 802 123,376 173,565 358,263 327,635 155,101 -12.27%
-
Net Worth 1,076,408 1,088,106 715,723 637,540 613,573 453,294 307,890 23.18%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 43,947 224 218 211 122 - - -
Div Payout % 137.33% 0.44% 0.24% 0.45% 0.11% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,076,408 1,088,106 715,723 637,540 613,573 453,294 307,890 23.18%
NOSH 2,973,135 2,929,718 1,119,718 1,083,148 1,054,249 618,663 599,124 30.58%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 34.47% 98.78% 43.67% 18.98% 32.37% 27.88% 26.49% -
ROE 2.97% 4.65% 12.75% 7.40% 18.77% 17.25% 15.84% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.63 2.25 19.56 19.78 50.25 73.44 35.22 -31.51%
EPS 1.08 1.73 8.15 4.35 10.92 12.64 8.14 -28.57%
DPS 1.50 0.01 0.02 0.02 0.01 0.00 0.00 -
NAPS 0.3621 0.3715 0.6392 0.5886 0.582 0.7327 0.5139 -5.66%
Adjusted Per Share Value based on latest NOSH - 1,083,148
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.63 2.22 7.37 7.21 17.82 15.28 7.10 -10.57%
EPS 1.08 1.70 3.07 1.59 3.87 2.63 1.64 -6.72%
DPS 1.48 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.362 0.366 0.2407 0.2144 0.2064 0.1525 0.1036 23.17%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.135 0.215 0.305 0.375 0.52 0.44 0.41 -
P/RPS 3.72 9.55 1.56 1.90 1.03 0.60 1.16 21.42%
P/EPS 12.54 12.45 3.74 8.61 4.76 3.48 5.04 16.39%
EY 7.97 8.03 26.72 11.61 21.00 28.72 19.86 -14.10%
DY 11.11 0.04 0.06 0.05 0.02 0.00 0.00 -
P/NAPS 0.37 0.58 0.48 0.64 0.89 0.60 0.80 -12.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 29/02/16 - 26/02/14 19/02/13 -
Price 0.15 0.20 0.325 0.35 0.00 0.515 0.40 -
P/RPS 4.14 8.88 1.66 1.77 0.00 0.70 1.14 23.96%
P/EPS 13.93 11.58 3.99 8.04 0.00 4.08 4.91 18.97%
EY 7.18 8.64 25.08 12.44 0.00 24.54 20.35 -15.93%
DY 10.00 0.04 0.06 0.06 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.51 0.59 0.00 0.70 0.78 -10.16%

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