[L&G] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -17.27%
YoY- -44.57%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 93,982 90,649 80,270 65,941 48,287 41,184 42,650 69.25%
PBT 26,180 59,299 87,138 86,235 99,476 87,572 69,751 -47.93%
Tax 4,711 -3,060 -11,074 -21,096 -26,922 -23,568 -18,194 -
NP 30,891 56,239 76,064 65,139 72,554 64,004 51,557 -28.90%
-
NP to SH 26,320 53,271 75,408 50,588 61,145 46,062 35,525 -18.10%
-
Tax Rate -17.99% 5.16% 12.71% 24.46% 27.06% 26.91% 26.08% -
Total Cost 63,091 34,410 4,206 802 -24,267 -22,820 -8,907 -
-
Net Worth 1,096,248 1,109,622 1,110,409 1,088,106 1,078,820 745,543 656,862 40.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 43,947 43,947 43,947 224 224 224 22,472 56.31%
Div Payout % 166.97% 82.50% 58.28% 0.44% 0.37% 0.49% 63.26% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,096,248 1,109,622 1,110,409 1,088,106 1,078,820 745,543 656,862 40.65%
NOSH 2,973,135 2,930,977 2,930,294 2,929,718 2,914,942 2,062,931 1,123,611 91.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 32.87% 62.04% 94.76% 98.78% 150.26% 155.41% 120.88% -
ROE 2.40% 4.80% 6.79% 4.65% 5.67% 6.18% 5.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.20 3.09 2.74 2.25 1.66 2.00 3.80 -10.81%
EPS 0.90 1.82 2.57 1.73 2.10 2.23 3.16 -56.67%
DPS 1.50 1.50 1.50 0.01 0.01 0.01 2.00 -17.43%
NAPS 0.3735 0.3787 0.379 0.3715 0.3701 0.3614 0.5846 -25.79%
Adjusted Per Share Value based on latest NOSH - 2,929,718
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.16 3.05 2.70 2.22 1.62 1.39 1.43 69.57%
EPS 0.89 1.79 2.54 1.70 2.06 1.55 1.19 -17.59%
DPS 1.48 1.48 1.48 0.01 0.01 0.01 0.76 55.87%
NAPS 0.3687 0.3732 0.3735 0.366 0.3629 0.2508 0.2209 40.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.195 0.19 0.175 0.215 0.22 0.215 0.325 -
P/RPS 6.09 6.14 6.39 9.55 13.28 10.77 8.56 -20.28%
P/EPS 21.75 10.45 6.80 12.45 10.49 9.63 10.28 64.73%
EY 4.60 9.57 14.71 8.03 9.53 10.39 9.73 -39.28%
DY 7.69 7.89 8.57 0.04 0.04 0.05 6.15 16.04%
P/NAPS 0.52 0.50 0.46 0.58 0.59 0.59 0.56 -4.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 31/05/18 27/02/18 20/11/17 28/08/17 31/05/17 -
Price 0.15 0.20 0.17 0.20 0.215 0.22 0.23 -
P/RPS 4.68 6.46 6.20 8.88 12.98 11.02 6.06 -15.81%
P/EPS 16.73 11.00 6.61 11.58 10.25 9.85 7.27 74.21%
EY 5.98 9.09 15.14 8.64 9.76 10.15 13.75 -42.56%
DY 10.00 7.50 8.82 0.04 0.04 0.05 8.70 9.71%
P/NAPS 0.40 0.53 0.45 0.54 0.58 0.61 0.39 1.70%

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