[L&G] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 21.58%
YoY- -36.74%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 158,538 116,268 167,669 107,799 65,941 219,007 214,235 -4.88%
PBT 33,396 43,070 51,456 36,589 86,235 130,242 57,741 -8.71%
Tax -7,451 -4,048 -8,937 569 -21,096 -34,611 -17,071 -12.89%
NP 25,945 39,022 42,519 37,158 65,139 95,631 40,670 -7.21%
-
NP to SH 26,080 37,741 31,916 32,001 50,588 91,266 47,164 -9.39%
-
Tax Rate 22.31% 9.40% 17.37% -1.56% 24.46% 26.57% 29.56% -
Total Cost 132,593 77,246 125,150 70,641 802 123,376 173,565 -4.38%
-
Net Worth 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 715,723 637,540 9.81%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 14,865 - 297 43,947 224 218 211 103.09%
Div Payout % 57.00% - 0.93% 137.33% 0.44% 0.24% 0.45% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,118,790 1,108,384 1,075,680 1,076,408 1,088,106 715,723 637,540 9.81%
NOSH 2,973,135 2,973,135 2,973,135 2,973,135 2,929,718 1,119,718 1,083,148 18.30%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.37% 33.56% 25.36% 34.47% 98.78% 43.67% 18.98% -
ROE 2.33% 3.41% 2.97% 2.97% 4.65% 12.75% 7.40% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.33 3.91 5.64 3.63 2.25 19.56 19.78 -19.61%
EPS 0.88 1.27 1.07 1.08 1.73 8.15 4.35 -23.36%
DPS 0.50 0.00 0.01 1.50 0.01 0.02 0.02 70.91%
NAPS 0.3763 0.3728 0.3618 0.3621 0.3715 0.6392 0.5886 -7.17%
Adjusted Per Share Value based on latest NOSH - 2,973,135
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.33 3.91 5.64 3.63 2.22 7.37 7.21 -4.90%
EPS 0.88 1.27 1.07 1.08 1.70 3.07 1.59 -9.38%
DPS 0.50 0.00 0.01 1.48 0.01 0.01 0.01 91.82%
NAPS 0.3763 0.3728 0.3618 0.362 0.366 0.2407 0.2144 9.81%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.10 0.13 0.135 0.135 0.215 0.305 0.375 -
P/RPS 1.88 3.32 2.39 3.72 9.55 1.56 1.90 -0.17%
P/EPS 11.40 10.24 12.58 12.54 12.45 3.74 8.61 4.78%
EY 8.77 9.76 7.95 7.97 8.03 26.72 11.61 -4.56%
DY 5.00 0.00 0.07 11.11 0.04 0.06 0.05 115.29%
P/NAPS 0.27 0.35 0.37 0.37 0.58 0.48 0.64 -13.38%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 24/02/20 27/02/19 27/02/18 27/02/17 29/02/16 -
Price 0.11 0.12 0.135 0.15 0.20 0.325 0.35 -
P/RPS 2.06 3.07 2.39 4.14 8.88 1.66 1.77 2.55%
P/EPS 12.54 9.45 12.58 13.93 11.58 3.99 8.04 7.68%
EY 7.97 10.58 7.95 7.18 8.64 25.08 12.44 -7.14%
DY 4.55 0.00 0.07 10.00 0.04 0.06 0.06 105.60%
P/NAPS 0.29 0.32 0.37 0.41 0.54 0.51 0.59 -11.15%

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