[L&G] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 21.19%
YoY- -48.57%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 167,669 169,663 156,593 134,262 107,799 93,982 90,649 50.51%
PBT 51,456 62,706 55,704 50,250 36,589 26,180 59,299 -9.00%
Tax -8,937 -8,149 -5,835 -4,101 569 4,711 -3,060 103.92%
NP 42,519 54,557 49,869 46,149 37,158 30,891 56,239 -16.96%
-
NP to SH 31,916 43,577 40,246 38,781 32,001 26,320 53,271 -28.86%
-
Tax Rate 17.37% 13.00% 10.48% 8.16% -1.56% -17.99% 5.16% -
Total Cost 125,150 115,106 106,724 88,113 70,641 63,091 34,410 135.94%
-
Net Worth 1,075,680 1,105,708 1,104,222 1,097,216 1,076,408 1,096,248 1,109,622 -2.04%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 297 297 297 297 43,947 43,947 43,947 -96.39%
Div Payout % 0.93% 0.68% 0.74% 0.77% 137.33% 166.97% 82.50% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,075,680 1,105,708 1,104,222 1,097,216 1,076,408 1,096,248 1,109,622 -2.04%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,973,135 2,930,977 0.95%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.36% 32.16% 31.85% 34.37% 34.47% 32.87% 62.04% -
ROE 2.97% 3.94% 3.64% 3.53% 2.97% 2.40% 4.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.64 5.71 5.27 4.52 3.63 3.20 3.09 49.18%
EPS 1.07 1.47 1.35 1.30 1.08 0.90 1.82 -29.75%
DPS 0.01 0.01 0.01 0.01 1.50 1.50 1.50 -96.42%
NAPS 0.3618 0.3719 0.3714 0.3691 0.3621 0.3735 0.3787 -2.98%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.64 5.71 5.27 4.52 3.63 3.16 3.05 50.48%
EPS 1.07 1.47 1.35 1.30 1.08 0.89 1.79 -28.97%
DPS 0.01 0.01 0.01 0.01 1.48 1.48 1.48 -96.39%
NAPS 0.3618 0.3719 0.3714 0.369 0.362 0.3687 0.3732 -2.04%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.135 0.16 0.155 0.15 0.135 0.195 0.19 -
P/RPS 2.39 2.80 2.94 3.32 3.72 6.09 6.14 -46.59%
P/EPS 12.58 10.92 11.45 11.50 12.54 21.75 10.45 13.12%
EY 7.95 9.16 8.73 8.70 7.97 4.60 9.57 -11.60%
DY 0.07 0.06 0.06 0.07 11.11 7.69 7.89 -95.67%
P/NAPS 0.37 0.43 0.42 0.41 0.37 0.52 0.50 -18.14%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 31/05/19 27/02/19 27/11/18 27/08/18 -
Price 0.135 0.14 0.15 0.15 0.15 0.15 0.20 -
P/RPS 2.39 2.45 2.85 3.32 4.14 4.68 6.46 -48.37%
P/EPS 12.58 9.55 11.08 11.50 13.93 16.73 11.00 9.33%
EY 7.95 10.47 9.02 8.70 7.18 5.98 9.09 -8.52%
DY 0.07 0.07 0.07 0.07 10.00 10.00 7.50 -95.52%
P/NAPS 0.37 0.38 0.40 0.41 0.41 0.40 0.53 -21.25%

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