[L&G] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 40.25%
YoY- 94.93%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 48,287 251,039 220,523 625,429 347,699 200,641 58,573 -3.16%
PBT 99,476 120,189 58,937 265,924 140,337 60,449 8,412 50.88%
Tax -26,922 -34,144 -17,103 -64,175 -34,697 -13,089 -5,040 32.18%
NP 72,554 86,045 41,834 201,749 105,640 47,360 3,372 66.69%
-
NP to SH 61,145 81,215 49,749 131,704 67,566 41,089 3,372 62.01%
-
Tax Rate 27.06% 28.41% 29.02% 24.13% 24.72% 21.65% 59.91% -
Total Cost -24,267 164,994 178,689 423,680 242,059 153,281 55,201 -
-
Net Worth 1,078,820 690,990 632,120 0 435,023 294,662 252,460 27.35%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 224 218 211 122 - - - -
Div Payout % 0.37% 0.27% 0.43% 0.09% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,078,820 690,990 632,120 0 435,023 294,662 252,460 27.35%
NOSH 2,914,942 1,105,053 1,083,140 768,762 598,134 601,351 589,999 30.47%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 150.26% 34.28% 18.97% 32.26% 30.38% 23.60% 5.76% -
ROE 5.67% 11.75% 7.87% 0.00% 15.53% 13.94% 1.34% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.66 22.72 20.36 81.36 58.13 33.37 9.93 -25.75%
EPS 2.10 7.35 4.59 17.13 11.30 6.83 0.57 24.25%
DPS 0.01 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.3701 0.6253 0.5836 0.00 0.7273 0.49 0.4279 -2.38%
Adjusted Per Share Value based on latest NOSH - 768,762
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.62 8.44 7.42 21.04 11.69 6.75 1.97 -3.20%
EPS 2.06 2.73 1.67 4.43 2.27 1.38 0.11 62.88%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3629 0.2324 0.2126 0.00 0.1463 0.0991 0.0849 27.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.22 0.41 0.395 0.63 0.36 0.40 0.28 -
P/RPS 13.28 1.80 1.94 0.77 0.62 1.20 2.82 29.43%
P/EPS 10.49 5.58 8.60 3.68 3.19 5.85 48.99 -22.63%
EY 9.53 17.93 11.63 27.19 31.38 17.08 2.04 29.26%
DY 0.04 0.05 0.05 0.03 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.68 0.00 0.49 0.82 0.65 -1.59%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 23/11/16 25/11/15 - 20/11/13 28/11/12 23/11/11 -
Price 0.215 0.335 0.415 0.00 0.34 0.43 0.34 -
P/RPS 12.98 1.47 2.04 0.00 0.58 1.29 3.42 24.86%
P/EPS 10.25 4.56 9.04 0.00 3.01 6.29 59.49 -25.38%
EY 9.76 21.94 11.07 0.00 33.22 15.89 1.68 34.04%
DY 0.04 0.06 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.71 0.00 0.47 0.88 0.79 -5.01%

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