[L&G] YoY Annualized Quarter 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- -26.11%
YoY- 49.86%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 129,134 160,409 115,866 79,161 46,417 210,489 545,330 -21.32%
PBT 47,705 26,028 24,421 91,820 72,501 68,406 247,869 -23.99%
Tax -8,528 -10,770 -4,321 -19,846 -15,540 -16,830 -59,301 -27.59%
NP 39,177 15,257 20,100 71,973 56,961 51,576 188,568 -23.02%
-
NP to SH 35,682 5,814 14,970 72,845 48,609 53,424 131,109 -19.48%
-
Tax Rate 17.88% 41.38% 17.69% 21.61% 21.43% 24.60% 23.92% -
Total Cost 89,957 145,152 95,766 7,188 -10,544 158,913 356,762 -20.50%
-
Net Worth 1,108,384 1,075,680 1,076,408 1,088,106 706,160 639,133 479,306 14.98%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,108,384 1,075,680 1,076,408 1,088,106 706,160 639,133 479,306 14.98%
NOSH 2,973,135 2,973,135 2,973,135 2,929,718 1,104,757 1,085,853 823,551 23.83%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 30.34% 9.51% 17.35% 90.92% 122.72% 24.50% 34.58% -
ROE 3.22% 0.54% 1.39% 6.69% 6.88% 8.36% 27.35% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.34 5.40 3.90 2.70 4.20 19.38 66.22 -36.47%
EPS 1.20 0.20 0.51 2.76 4.40 4.92 15.92 -34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3618 0.3621 0.3715 0.6392 0.5886 0.582 -7.14%
Adjusted Per Share Value based on latest NOSH - 2,929,718
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.34 5.40 3.90 2.66 1.56 7.08 18.34 -21.33%
EPS 1.20 0.20 0.50 2.45 1.63 1.80 4.41 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3618 0.362 0.366 0.2375 0.215 0.1612 14.98%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.13 0.135 0.135 0.215 0.305 0.375 0.52 -
P/RPS 2.99 2.50 3.46 7.95 7.26 1.93 0.79 24.81%
P/EPS 10.83 69.03 26.81 8.64 6.93 7.62 3.27 22.06%
EY 9.23 1.45 3.73 11.57 14.43 13.12 30.62 -18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.58 0.48 0.64 0.89 -14.39%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 24/02/20 27/02/19 27/02/18 27/02/17 29/02/16 23/02/15 -
Price 0.115 0.135 0.15 0.20 0.325 0.35 0.52 -
P/RPS 2.65 2.50 3.85 7.40 7.74 1.81 0.79 22.32%
P/EPS 9.58 69.03 29.79 8.04 7.39 7.11 3.27 19.60%
EY 10.44 1.45 3.36 12.44 13.54 14.06 30.62 -16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.41 0.54 0.51 0.59 0.89 -16.10%

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