[L&G] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 121.26%
YoY- 937.66%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 153,184 120,742 141,213 140,047 89,914 83,145 34,593 170.39%
PBT 59,462 39,136 50,035 55,868 29,720 34,387 20,362 104.70%
Tax -15,273 -9,085 -13,318 -14,769 -8,910 -6,329 -4,689 120.20%
NP 44,189 30,051 36,717 41,099 20,810 28,058 15,673 99.95%
-
NP to SH 29,012 16,812 24,994 23,088 10,435 19,664 14,379 59.87%
-
Tax Rate 25.69% 23.21% 26.62% 26.44% 29.98% 18.41% 23.03% -
Total Cost 108,995 90,691 104,496 98,948 69,104 55,087 18,920 222.39%
-
Net Worth 485,303 464,324 453,294 435,023 337,878 326,697 307,890 35.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 122 - - - - - -
Div Payout % - 0.73% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 485,303 464,324 453,294 435,023 337,878 326,697 307,890 35.55%
NOSH 647,589 612,484 618,663 598,134 599,712 597,689 599,124 5.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.85% 24.89% 26.00% 29.35% 23.14% 33.75% 45.31% -
ROE 5.98% 3.62% 5.51% 5.31% 3.09% 6.02% 4.67% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.65 19.71 22.83 23.41 14.99 13.91 5.77 156.77%
EPS 4.48 2.74 4.04 3.86 1.74 3.29 2.40 51.77%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7494 0.7581 0.7327 0.7273 0.5634 0.5466 0.5139 28.68%
Adjusted Per Share Value based on latest NOSH - 598,134
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.15 4.06 4.75 4.71 3.02 2.80 1.16 170.86%
EPS 0.98 0.57 0.84 0.78 0.35 0.66 0.48 61.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1562 0.1525 0.1463 0.1136 0.1099 0.1036 35.49%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.55 0.50 0.44 0.36 0.445 0.415 0.41 -
P/RPS 2.33 2.54 1.93 1.54 2.97 2.98 7.10 -52.51%
P/EPS 12.28 18.22 10.89 9.33 25.57 12.61 17.08 -19.79%
EY 8.15 5.49 9.18 10.72 3.91 7.93 5.85 24.81%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.60 0.49 0.79 0.76 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 -
Price 0.63 0.55 0.515 0.34 0.335 0.465 0.40 -
P/RPS 2.66 2.79 2.26 1.45 2.23 3.34 6.93 -47.27%
P/EPS 14.06 20.04 12.75 8.81 19.25 14.13 16.67 -10.75%
EY 7.11 4.99 7.84 11.35 5.19 7.08 6.00 12.01%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.70 0.47 0.59 0.85 0.78 5.07%

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