[L&G] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock

[L&G] LAND & GENERAL BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- -79.97%

YoY- -27.23%

Quarter Report

L&G's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	22,076	11,697	11,896	71,395	153,184	89,914	48,417	-12.26%
YoY %	88.73%	-1.67%	-83.34%	-53.39%	70.37%	85.71%	-	-
Horiz. %	45.60%	24.16%	24.57%	147.46%	316.38%	185.71%	100.00%	-
PBT	2,961	30,800	14,975	27,330	59,462	29,720	13,649	-22.47%
YoY %	-90.39%	105.68%	-45.21%	-54.04%	100.07%	117.74%	-	-
Horiz. %	21.69%	225.66%	109.71%	200.23%	435.65%	217.74%	100.00%	-
Tax	-452	-8,466	-2,764	-6,630	-15,273	-8,910	-3,431	-28.65%
YoY %	94.66%	-206.30%	58.31%	56.59%	-71.41%	-159.69%	-	-
Horiz. %	13.17%	246.75%	80.56%	193.24%	445.15%	259.69%	100.00%	-
NP	2,509	22,334	12,211	20,700	44,189	20,810	10,218	-20.85%
YoY %	-88.77%	82.90%	-41.01%	-53.16%	112.35%	103.66%	-	-
Horiz. %	24.55%	218.58%	119.50%	202.58%	432.46%	203.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,793	23,930	10,280	21,113	29,012	10,435	7,701	-21.55%
YoY %	-92.51%	132.78%	-51.31%	-27.23%	178.03%	35.50%	-	-
Horiz. %	23.28%	310.74%	133.49%	274.16%	376.73%	135.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.27%	27.49%	18.46%	24.26%	25.69%	29.98%	25.14%	-
YoY %	-44.45%	48.92%	-23.91%	-5.57%	-14.31%	19.25%	-	-
Horiz. %	60.74%	109.35%	73.43%	96.50%	102.19%	119.25%	100.00%	-
Total Cost	19,567	-10,637	-315	50,695	108,995	69,104	38,199	-10.54%
YoY %	283.95%	-3,276.83%	-100.62%	-53.49%	57.73%	80.91%	-	-
Horiz. %	51.22%	-27.85%	-0.82%	132.71%	285.33%	180.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,109,622	745,543	706,367	645,023	485,303	337,878	290,309	25.02%
YoY %	48.83%	5.55%	9.51%	32.91%	43.63%	16.39%	-	-
Horiz. %	382.22%	256.81%	243.32%	222.18%	167.17%	116.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,109,622	745,543	706,367	645,023	485,303	337,878	290,309	25.02%
YoY %	48.83%	5.55%	9.51%	32.91%	43.63%	16.39%	-	-
Horiz. %	382.22%	256.81%	243.32%	222.18%	167.17%	116.39%	100.00%	-
NOSH	2,930,977	2,062,931	1,093,617	1,077,193	647,589	599,712	596,976	30.35%
YoY %	42.08%	88.63%	1.52%	66.34%	7.98%	0.46%	-	-
Horiz. %	490.97%	345.56%	183.19%	180.44%	108.48%	100.46%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	11.37%	190.94%	102.65%	28.99%	28.85%	23.14%	21.10%	-
YoY %	-94.05%	86.01%	254.09%	0.49%	24.68%	9.67%	-	-
Horiz. %	53.89%	904.93%	486.49%	137.39%	136.73%	109.67%	100.00%	-
ROE	0.16%	3.21%	1.46%	3.27%	5.98%	3.09%	2.65%	-
YoY %	-95.02%	119.86%	-55.35%	-45.32%	93.53%	16.60%	-	-
Horiz. %	6.04%	121.13%	55.09%	123.40%	225.66%	116.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	0.75	0.57	1.09	6.63	23.65	14.99	8.11	-32.74%
YoY %	31.58%	-47.71%	-83.56%	-71.97%	57.77%	84.83%	-	-
Horiz. %	9.25%	7.03%	13.44%	81.75%	291.62%	184.83%	100.00%	-
EPS	0.06	1.16	0.94	1.96	4.48	1.74	1.29	-40.01%
YoY %	-94.83%	23.40%	-52.04%	-56.25%	157.47%	34.88%	-	-
Horiz. %	4.65%	89.92%	72.87%	151.94%	347.29%	134.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3787	0.3614	0.6459	0.5988	0.7494	0.5634	0.4863	-4.08%
YoY %	4.79%	-44.05%	7.87%	-20.10%	33.01%	15.85%	-	-
Horiz. %	77.87%	74.32%	132.82%	123.13%	154.10%	115.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,077,193
RPS	0.74	0.39	0.40	2.40	5.15	3.02	1.63	-12.32%
YoY %	89.74%	-2.50%	-83.33%	-53.40%	70.53%	85.28%	-	-
Horiz. %	45.40%	23.93%	24.54%	147.24%	315.95%	185.28%	100.00%	-
EPS	0.06	0.80	0.35	0.71	0.98	0.35	0.26	-21.67%
YoY %	-92.50%	128.57%	-50.70%	-27.55%	180.00%	34.62%	-	-
Horiz. %	23.08%	307.69%	134.62%	273.08%	376.92%	134.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3732	0.2508	0.2376	0.217	0.1632	0.1136	0.0976	25.03%
YoY %	48.80%	5.56%	9.49%	32.97%	43.66%	16.39%	-	-
Horiz. %	382.38%	256.97%	243.44%	222.34%	167.21%	116.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.19	0.215	0.385	0.43	0.55	0.445	0.38	-
P/RPS	25.22	37.92	35.39	6.49	2.33	2.97	4.69	32.34%
YoY %	-33.49%	7.15%	445.30%	178.54%	-21.55%	-36.67%	-	-
Horiz. %	537.74%	808.53%	754.58%	138.38%	49.68%	63.33%	100.00%	-
P/EPS	310.49	18.53	40.96	21.94	12.28	25.57	29.46	48.04%
YoY %	1,575.61%	-54.76%	86.69%	78.66%	-51.97%	-13.20%	-	-
Horiz. %	1,053.94%	62.90%	139.04%	74.47%	41.68%	86.80%	100.00%	-
EY	0.32	5.40	2.44	4.56	8.15	3.91	3.39	-32.51%
YoY %	-94.07%	121.31%	-46.49%	-44.05%	108.44%	15.34%	-	-
Horiz. %	9.44%	159.29%	71.98%	134.51%	240.41%	115.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.59	0.60	0.72	0.73	0.79	0.78	-7.14%
YoY %	-15.25%	-1.67%	-16.67%	-1.37%	-7.59%	1.28%	-	-
Horiz. %	64.10%	75.64%	76.92%	92.31%	93.59%	101.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	28/08/17	29/08/16	26/08/15	26/08/14	28/08/13	15/08/12	-
Price	0.20	0.22	0.42	0.37	0.63	0.335	0.47	-
P/RPS	26.55	38.80	38.61	5.58	2.66	2.23	5.80	28.84%
YoY %	-31.57%	0.49%	591.94%	109.77%	19.28%	-61.55%	-	-
Horiz. %	457.76%	668.97%	665.69%	96.21%	45.86%	38.45%	100.00%	-
P/EPS	326.84	18.97	44.68	18.88	14.06	19.25	36.43	44.12%
YoY %	1,622.93%	-57.54%	136.65%	34.28%	-26.96%	-47.16%	-	-
Horiz. %	897.17%	52.07%	122.65%	51.83%	38.59%	52.84%	100.00%	-
EY	0.31	5.27	2.24	5.30	7.11	5.19	2.74	-30.44%
YoY %	-94.12%	135.27%	-57.74%	-25.46%	36.99%	89.42%	-	-
Horiz. %	11.31%	192.34%	81.75%	193.43%	259.49%	189.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.61	0.65	0.62	0.84	0.59	0.97	-9.57%
YoY %	-13.11%	-6.15%	4.84%	-26.19%	42.37%	-39.18%	-	-
Horiz. %	54.64%	62.89%	67.01%	63.92%	86.60%	60.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos