[L&G] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 7.22%
YoY- 39.96%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 157,867 118,631 71,395 465,366 408,998 363,474 153,184 2.02%
PBT 51,305 43,352 27,330 192,338 185,902 176,753 59,462 -9.34%
Tax -12,623 -9,951 -6,630 -48,924 -44,476 -41,772 -15,273 -11.89%
NP 38,682 33,401 20,700 143,414 141,426 134,981 44,189 -8.46%
-
NP to SH 40,068 34,219 21,113 105,428 98,332 89,898 29,012 23.94%
-
Tax Rate 24.60% 22.95% 24.26% 25.44% 23.92% 23.63% 25.69% -
Total Cost 119,185 85,230 50,695 321,952 267,572 228,493 108,995 6.12%
-
Net Worth 639,133 629,974 645,023 514,591 479,306 0 485,303 20.08%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 176 - - - -
Div Payout % - - - 0.17% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 639,133 629,974 645,023 514,591 479,306 0 485,303 20.08%
NOSH 1,085,853 1,079,463 1,077,193 883,721 823,551 707,858 647,589 41.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 24.50% 28.16% 28.99% 30.82% 34.58% 37.14% 28.85% -
ROE 6.27% 5.43% 3.27% 20.49% 20.52% 0.00% 5.98% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.54 10.99 6.63 52.66 49.66 51.35 23.65 -27.63%
EPS 3.69 3.17 1.96 11.93 11.94 12.70 4.48 -12.10%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.5886 0.5836 0.5988 0.5823 0.582 0.00 0.7494 -14.83%
Adjusted Per Share Value based on latest NOSH - 1,059,104
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.31 3.99 2.40 15.65 13.76 12.23 5.15 2.05%
EPS 1.35 1.15 0.71 3.55 3.31 3.02 0.98 23.73%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.215 0.2119 0.217 0.1731 0.1612 0.00 0.1632 20.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.375 0.395 0.43 0.50 0.52 0.63 0.55 -
P/RPS 2.58 3.59 6.49 0.95 1.05 1.23 2.33 7.01%
P/EPS 10.16 12.46 21.94 4.19 4.36 4.96 12.28 -11.83%
EY 9.84 8.03 4.56 23.86 22.96 20.16 8.15 13.34%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.72 0.86 0.89 0.00 0.73 -8.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 25/05/15 23/02/15 - 26/08/14 -
Price 0.35 0.415 0.37 0.50 0.52 0.00 0.63 -
P/RPS 2.41 3.78 5.58 0.95 1.05 0.00 2.66 -6.35%
P/EPS 9.49 13.09 18.88 4.19 4.36 0.00 14.06 -22.99%
EY 10.54 7.64 5.30 23.86 22.96 0.00 7.11 29.91%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.62 0.86 0.89 0.00 0.84 -20.93%

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