[L&G] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 63.24%
YoY- 312.02%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 459,922 359,656 216,293 177,530 197,110 193,668 130,799 131.05%
PBT 171,176 118,880 72,761 51,165 36,024 54,596 43,499 149.04%
Tax -47,358 -35,640 -15,584 -12,340 -9,132 -13,724 -10,379 174.84%
NP 123,818 83,240 57,177 38,825 26,892 40,872 33,120 140.68%
-
NP to SH 67,046 41,740 43,969 32,406 19,852 30,804 30,369 69.46%
-
Tax Rate 27.67% 29.98% 21.42% 24.12% 25.35% 25.14% 23.86% -
Total Cost 336,104 276,416 159,116 138,705 170,218 152,796 97,679 127.74%
-
Net Worth 435,379 337,878 326,985 307,643 292,996 290,309 282,553 33.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 435,379 337,878 326,985 307,643 292,996 290,309 282,553 33.37%
NOSH 598,625 599,712 598,217 598,645 597,951 596,976 598,503 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.92% 23.14% 26.43% 21.87% 13.64% 21.10% 25.32% -
ROE 15.40% 12.35% 13.45% 10.53% 6.78% 10.61% 10.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.83 59.97 36.16 29.66 32.96 32.44 21.85 131.05%
EPS 11.20 6.96 7.35 5.41 3.32 5.16 5.08 69.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.5634 0.5466 0.5139 0.49 0.4863 0.4721 33.35%
Adjusted Per Share Value based on latest NOSH - 599,124
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.47 12.10 7.27 5.97 6.63 6.51 4.40 131.04%
EPS 2.26 1.40 1.48 1.09 0.67 1.04 1.02 69.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1136 0.11 0.1035 0.0985 0.0976 0.095 33.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.36 0.445 0.415 0.41 0.40 0.38 0.34 -
P/RPS 0.47 0.74 1.15 1.38 1.21 1.17 1.56 -55.02%
P/EPS 3.21 6.39 5.65 7.57 12.05 7.36 6.70 -38.74%
EY 31.11 15.64 17.71 13.20 8.30 13.58 14.92 63.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.79 0.76 0.80 0.82 0.78 0.72 -22.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 30/05/12 -
Price 0.34 0.335 0.465 0.40 0.43 0.47 0.31 -
P/RPS 0.44 0.56 1.29 1.35 1.30 1.45 1.42 -54.17%
P/EPS 3.04 4.81 6.33 7.39 12.95 9.11 6.11 -37.18%
EY 32.94 20.78 15.81 13.53 7.72 10.98 16.37 59.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.85 0.78 0.88 0.97 0.66 -20.23%

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