[L&G] QoQ 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 251,039 282,562 342,061 214,235 220,523 383,577 465,366 -33.65%
PBT 120,189 114,816 127,171 57,741 58,937 160,206 192,338 -26.84%
Tax -34,144 -31,713 -35,579 -17,071 -17,103 -40,281 -48,924 -21.26%
NP 86,045 83,103 91,592 40,670 41,834 119,925 143,414 -28.79%
-
NP to SH 81,215 84,044 94,877 47,164 49,749 97,529 105,428 -15.92%
-
Tax Rate 28.41% 27.62% 27.98% 29.56% 29.02% 25.14% 25.44% -
Total Cost 164,994 199,459 250,469 173,565 178,689 263,652 321,952 -35.88%
-
Net Worth 690,990 706,367 697,385 637,540 632,120 645,023 616,716 7.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 218 218 218 211 211 211 211 2.19%
Div Payout % 0.27% 0.26% 0.23% 0.45% 0.43% 0.22% 0.20% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 690,990 706,367 697,385 637,540 632,120 645,023 616,716 7.85%
NOSH 1,105,053 1,093,617 1,093,081 1,083,148 1,083,140 1,077,193 1,059,104 2.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 34.28% 29.41% 26.78% 18.98% 18.97% 31.26% 30.82% -
ROE 11.75% 11.90% 13.60% 7.40% 7.87% 15.12% 17.10% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.72 25.84 31.29 19.78 20.36 35.61 43.94 -35.50%
EPS 7.35 7.68 8.68 4.35 4.59 9.05 9.95 -18.23%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.6253 0.6459 0.638 0.5886 0.5836 0.5988 0.5823 4.85%
Adjusted Per Share Value based on latest NOSH - 1,083,148
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.44 9.50 11.51 7.21 7.42 12.90 15.65 -33.67%
EPS 2.73 2.83 3.19 1.59 1.67 3.28 3.55 -16.02%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.2324 0.2376 0.2346 0.2144 0.2126 0.217 0.2074 7.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.41 0.385 0.345 0.375 0.395 0.43 0.50 -
P/RPS 1.80 1.49 1.10 1.90 1.94 1.21 1.14 35.48%
P/EPS 5.58 5.01 3.97 8.61 8.60 4.75 5.02 7.28%
EY 17.93 19.96 25.16 11.61 11.63 21.06 19.91 -6.72%
DY 0.05 0.05 0.06 0.05 0.05 0.05 0.04 15.99%
P/NAPS 0.66 0.60 0.54 0.64 0.68 0.72 0.86 -16.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 29/08/16 30/05/16 29/02/16 25/11/15 - - -
Price 0.335 0.42 0.34 0.35 0.415 0.00 0.00 -
P/RPS 1.47 1.63 1.09 1.77 2.04 0.00 0.00 -
P/EPS 4.56 5.47 3.92 8.04 9.04 0.00 0.00 -
EY 21.94 18.30 25.53 12.44 11.07 0.00 0.00 -
DY 0.06 0.05 0.06 0.06 0.05 0.00 0.00 -
P/NAPS 0.54 0.65 0.53 0.59 0.71 0.00 0.00 -

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