[L&G] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -12.57%
YoY- 47.28%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 220,523 383,577 465,366 529,740 625,429 555,186 491,916 -41.39%
PBT 58,937 160,206 192,338 225,038 265,924 204,501 174,759 -51.51%
Tax -17,103 -40,281 -48,924 -53,561 -64,175 -52,445 -46,082 -48.32%
NP 41,834 119,925 143,414 171,477 201,749 152,056 128,677 -52.68%
-
NP to SH 49,749 97,529 105,428 115,144 131,704 93,906 75,329 -24.14%
-
Tax Rate 29.02% 25.14% 25.44% 23.80% 24.13% 25.65% 26.37% -
Total Cost 178,689 263,652 321,952 358,263 423,680 403,130 363,239 -37.65%
-
Net Worth 632,120 645,023 616,716 613,573 0 485,303 464,324 22.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 211 211 211 122 122 122 122 44.03%
Div Payout % 0.43% 0.22% 0.20% 0.11% 0.09% 0.13% 0.16% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 632,120 645,023 616,716 613,573 0 485,303 464,324 22.81%
NOSH 1,083,140 1,077,193 1,059,104 1,054,249 768,762 647,589 612,484 46.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.97% 31.26% 30.82% 32.37% 32.26% 27.39% 26.16% -
ROE 7.87% 15.12% 17.10% 18.77% 0.00% 19.35% 16.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.36 35.61 43.94 50.25 81.36 85.73 80.31 -59.91%
EPS 4.59 9.05 9.95 10.92 17.13 14.50 12.30 -48.13%
DPS 0.02 0.02 0.02 0.01 0.02 0.02 0.02 0.00%
NAPS 0.5836 0.5988 0.5823 0.582 0.00 0.7494 0.7581 -15.99%
Adjusted Per Share Value based on latest NOSH - 1,054,249
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.42 12.90 15.65 17.82 21.04 18.67 16.55 -41.39%
EPS 1.67 3.28 3.55 3.87 4.43 3.16 2.53 -24.17%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2126 0.217 0.2074 0.2064 0.00 0.1632 0.1562 22.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.395 0.43 0.50 0.52 0.63 0.55 0.50 -
P/RPS 1.94 1.21 1.14 1.03 0.77 0.64 0.62 113.78%
P/EPS 8.60 4.75 5.02 4.76 3.68 3.79 4.07 64.59%
EY 11.63 21.06 19.91 21.00 27.19 26.37 24.60 -39.28%
DY 0.05 0.05 0.04 0.02 0.03 0.03 0.04 16.02%
P/NAPS 0.68 0.72 0.86 0.89 0.00 0.73 0.66 2.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 - - - - 26/08/14 28/05/14 -
Price 0.415 0.00 0.00 0.00 0.00 0.63 0.55 -
P/RPS 2.04 0.00 0.00 0.00 0.00 0.73 0.68 107.86%
P/EPS 9.04 0.00 0.00 0.00 0.00 4.34 4.47 59.85%
EY 11.07 0.00 0.00 0.00 0.00 23.02 22.36 -37.39%
DY 0.05 0.00 0.00 0.00 0.00 0.03 0.04 16.02%
P/NAPS 0.71 0.00 0.00 0.00 0.00 0.84 0.73 -1.83%

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