[L&G] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 28.73%
YoY- 71.32%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 408,998 363,474 153,184 491,916 371,174 229,961 89,914 173.77%
PBT 185,902 176,753 59,462 174,759 135,623 85,588 29,720 238.35%
Tax -44,476 -41,772 -15,273 -46,082 -36,997 -23,679 -8,910 191.22%
NP 141,426 134,981 44,189 128,677 98,626 61,909 20,810 257.53%
-
NP to SH 98,332 89,898 29,012 75,329 58,517 33,523 10,435 344.31%
-
Tax Rate 23.92% 23.63% 25.69% 26.37% 27.28% 27.67% 29.98% -
Total Cost 267,572 228,493 108,995 363,239 272,548 168,052 69,104 145.97%
-
Net Worth 479,306 0 485,303 464,471 452,749 435,379 337,878 26.17%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 122 - - - -
Div Payout % - - - 0.16% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 479,306 0 485,303 464,471 452,749 435,379 337,878 26.17%
NOSH 823,551 707,858 647,589 612,678 617,919 598,625 599,712 23.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 34.58% 37.14% 28.85% 26.16% 26.57% 26.92% 23.14% -
ROE 20.52% 0.00% 5.98% 16.22% 12.92% 7.70% 3.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.66 51.35 23.65 80.29 60.07 38.41 14.99 121.74%
EPS 11.94 12.70 4.48 12.29 9.47 5.60 1.74 259.84%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.582 0.00 0.7494 0.7581 0.7327 0.7273 0.5634 2.18%
Adjusted Per Share Value based on latest NOSH - 612,484
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.76 12.23 5.15 16.55 12.48 7.73 3.02 174.07%
EPS 3.31 3.02 0.98 2.53 1.97 1.13 0.35 345.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.00 0.1632 0.1562 0.1523 0.1464 0.1136 26.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 0.63 0.55 0.50 0.44 0.36 0.445 -
P/RPS 1.05 1.23 2.33 0.62 0.73 0.94 2.97 -49.90%
P/EPS 4.36 4.96 12.28 4.07 4.65 6.43 25.57 -69.15%
EY 22.96 20.16 8.15 24.59 21.52 15.56 3.91 224.43%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.73 0.66 0.60 0.49 0.79 8.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 - 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 -
Price 0.52 0.00 0.63 0.55 0.515 0.34 0.335 -
P/RPS 1.05 0.00 2.66 0.69 0.86 0.89 2.23 -39.39%
P/EPS 4.36 0.00 14.06 4.47 5.44 6.07 19.25 -62.74%
EY 22.96 0.00 7.11 22.35 18.39 16.47 5.19 168.75%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.84 0.73 0.70 0.47 0.59 31.43%

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