[L&G] YoY Cumulative Quarter 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- 17.09%
YoY- -59.25%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 86,900 59,371 34,813 157,867 408,998 371,174 133,148 -6.86%
PBT 18,316 68,865 54,376 51,305 185,902 135,623 38,374 -11.59%
Tax -3,241 -14,885 -11,655 -12,623 -44,476 -36,997 -9,255 -16.03%
NP 15,075 53,980 42,721 38,682 141,426 98,626 29,119 -10.38%
-
NP to SH 11,228 54,634 36,457 40,068 98,332 58,517 24,305 -12.07%
-
Tax Rate 17.69% 21.61% 21.43% 24.60% 23.92% 27.28% 24.12% -
Total Cost 71,825 5,391 -7,908 119,185 267,572 272,548 104,029 -5.98%
-
Net Worth 1,076,408 1,088,106 706,161 639,133 479,306 452,749 307,643 23.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,076,408 1,088,106 706,161 639,133 479,306 452,749 307,643 23.20%
NOSH 2,973,135 2,929,718 1,104,757 1,085,853 823,551 617,919 598,645 30.60%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.35% 90.92% 122.72% 24.50% 34.58% 26.57% 21.87% -
ROE 1.04% 5.02% 5.16% 6.27% 20.52% 12.92% 7.90% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.92 2.03 3.15 14.54 49.66 60.07 22.24 -28.69%
EPS 0.38 2.07 3.30 3.69 11.94 9.47 4.06 -32.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3715 0.6392 0.5886 0.582 0.7327 0.5139 -5.66%
Adjusted Per Share Value based on latest NOSH - 1,083,148
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.92 2.00 1.17 5.31 13.76 12.48 4.48 -6.88%
EPS 0.38 1.84 1.23 1.35 3.31 1.97 0.82 -12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 0.366 0.2375 0.215 0.1612 0.1523 0.1035 23.19%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.135 0.215 0.305 0.375 0.52 0.44 0.41 -
P/RPS 4.62 10.61 9.68 2.58 1.05 0.73 1.84 16.57%
P/EPS 35.74 11.53 9.24 10.16 4.36 4.65 10.10 23.43%
EY 2.80 8.68 10.82 9.84 22.96 21.52 9.90 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.48 0.64 0.89 0.60 0.80 -12.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 29/02/16 23/02/15 26/02/14 19/02/13 -
Price 0.15 0.20 0.325 0.35 0.52 0.515 0.40 -
P/RPS 5.13 9.87 10.31 2.41 1.05 0.86 1.80 19.06%
P/EPS 39.71 10.72 9.85 9.49 4.36 5.44 9.85 26.14%
EY 2.52 9.33 10.15 10.54 22.96 18.39 10.15 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.51 0.59 0.89 0.70 0.78 -10.16%

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