[L&G] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 28.89%
YoY- 1350.13%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 89,914 216,293 133,148 98,555 48,417 130,799 52,949 42.38%
PBT 29,720 72,761 38,374 18,012 13,649 43,499 9,276 117.48%
Tax -8,910 -15,584 -9,255 -4,566 -3,431 -10,379 -2,934 109.84%
NP 20,810 57,177 29,119 13,446 10,218 33,120 6,342 120.97%
-
NP to SH 10,435 43,969 24,305 9,926 7,701 30,369 5,899 46.31%
-
Tax Rate 29.98% 21.42% 24.12% 25.35% 25.14% 23.86% 31.63% -
Total Cost 69,104 159,116 104,029 85,109 38,199 97,679 46,607 30.05%
-
Net Worth 337,878 326,985 307,643 292,996 290,309 282,553 261,164 18.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 337,878 326,985 307,643 292,996 290,309 282,553 261,164 18.74%
NOSH 599,712 598,217 598,645 597,951 596,976 598,503 595,858 0.43%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.14% 26.43% 21.87% 13.64% 21.10% 25.32% 11.98% -
ROE 3.09% 13.45% 7.90% 3.39% 2.65% 10.75% 2.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.99 36.16 22.24 16.48 8.11 21.85 8.89 41.71%
EPS 1.74 7.35 4.06 1.66 1.29 5.08 0.99 45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5634 0.5466 0.5139 0.49 0.4863 0.4721 0.4383 18.23%
Adjusted Per Share Value based on latest NOSH - 601,351
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.02 7.27 4.48 3.31 1.63 4.40 1.78 42.29%
EPS 0.35 1.48 0.82 0.33 0.26 1.02 0.20 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.11 0.1035 0.0985 0.0976 0.095 0.0878 18.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.445 0.415 0.41 0.40 0.38 0.34 0.34 -
P/RPS 2.97 1.15 1.84 2.43 4.69 1.56 3.83 -15.60%
P/EPS 25.57 5.65 10.10 24.10 29.46 6.70 34.34 -17.86%
EY 3.91 17.71 9.90 4.15 3.39 14.92 2.91 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.80 0.82 0.78 0.72 0.78 0.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 30/05/12 21/02/12 -
Price 0.335 0.465 0.40 0.43 0.47 0.31 0.39 -
P/RPS 2.23 1.29 1.80 2.61 5.80 1.42 4.39 -36.36%
P/EPS 19.25 6.33 9.85 25.90 36.43 6.11 39.39 -37.98%
EY 5.19 15.81 10.15 3.86 2.74 16.37 2.54 61.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.85 0.78 0.88 0.97 0.66 0.89 -23.99%

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