[L&G] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -5.07%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 491,916 494,898 459,922 359,656 216,293 177,530 197,110 84.09%
PBT 174,759 180,830 171,176 118,880 72,761 51,165 36,024 186.84%
Tax -46,082 -49,329 -47,358 -35,640 -15,584 -12,340 -9,132 194.49%
NP 128,677 131,501 123,818 83,240 57,177 38,825 26,892 184.22%
-
NP to SH 75,329 78,022 67,046 41,740 43,969 32,406 19,852 143.47%
-
Tax Rate 26.37% 27.28% 27.67% 29.98% 21.42% 24.12% 25.35% -
Total Cost 363,239 363,397 336,104 276,416 159,116 138,705 170,218 65.82%
-
Net Worth 464,471 452,749 435,379 337,878 326,985 307,643 292,996 35.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 122 - - - - - - -
Div Payout % 0.16% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 464,471 452,749 435,379 337,878 326,985 307,643 292,996 35.99%
NOSH 612,678 617,919 598,625 599,712 598,217 598,645 597,951 1.63%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.16% 26.57% 26.92% 23.14% 26.43% 21.87% 13.64% -
ROE 16.22% 17.23% 15.40% 12.35% 13.45% 10.53% 6.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 80.29 80.09 76.83 59.97 36.16 29.66 32.96 81.14%
EPS 12.29 12.63 11.20 6.96 7.35 5.41 3.32 139.49%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7581 0.7327 0.7273 0.5634 0.5466 0.5139 0.49 33.80%
Adjusted Per Share Value based on latest NOSH - 599,712
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.55 16.65 15.47 12.10 7.27 5.97 6.63 84.11%
EPS 2.53 2.62 2.26 1.40 1.48 1.09 0.67 142.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1523 0.1464 0.1136 0.11 0.1035 0.0985 36.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.50 0.44 0.36 0.445 0.415 0.41 0.40 -
P/RPS 0.62 0.55 0.47 0.74 1.15 1.38 1.21 -35.99%
P/EPS 4.07 3.48 3.21 6.39 5.65 7.57 12.05 -51.53%
EY 24.59 28.70 31.11 15.64 17.71 13.20 8.30 106.41%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.49 0.79 0.76 0.80 0.82 -13.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 28/11/12 -
Price 0.55 0.515 0.34 0.335 0.465 0.40 0.43 -
P/RPS 0.69 0.64 0.44 0.56 1.29 1.35 1.30 -34.47%
P/EPS 4.47 4.08 3.04 4.81 6.33 7.39 12.95 -50.82%
EY 22.35 24.52 32.94 20.78 15.81 13.53 7.72 103.26%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.47 0.59 0.85 0.78 0.88 -11.72%

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