[L&G] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 8.26%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 210,290 153,184 120,742 141,213 140,047 89,914 83,145 85.52%
PBT 117,291 59,462 39,136 50,035 55,868 29,720 34,387 126.42%
Tax -26,499 -15,273 -9,085 -13,318 -14,769 -8,910 -6,329 159.54%
NP 90,792 44,189 30,051 36,717 41,099 20,810 28,058 118.61%
-
NP to SH 60,886 29,012 16,812 24,994 23,088 10,435 19,664 112.29%
-
Tax Rate 22.59% 25.69% 23.21% 26.62% 26.44% 29.98% 18.41% -
Total Cost 119,498 108,995 90,691 104,496 98,948 69,104 55,087 67.49%
-
Net Worth 0 485,303 464,324 453,294 435,023 337,878 326,697 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 122 - - - - -
Div Payout % - - 0.73% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 485,303 464,324 453,294 435,023 337,878 326,697 -
NOSH 768,762 647,589 612,484 618,663 598,134 599,712 597,689 18.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.17% 28.85% 24.89% 26.00% 29.35% 23.14% 33.75% -
ROE 0.00% 5.98% 3.62% 5.51% 5.31% 3.09% 6.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.35 23.65 19.71 22.83 23.41 14.99 13.91 56.88%
EPS 7.92 4.48 2.74 4.04 3.86 1.74 3.29 79.52%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7494 0.7581 0.7327 0.7273 0.5634 0.5466 -
Adjusted Per Share Value based on latest NOSH - 618,663
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.07 5.15 4.06 4.75 4.71 3.02 2.80 85.32%
EPS 2.05 0.98 0.57 0.84 0.78 0.35 0.66 112.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1632 0.1562 0.1525 0.1463 0.1136 0.1099 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.55 0.50 0.44 0.36 0.445 0.415 -
P/RPS 2.30 2.33 2.54 1.93 1.54 2.97 2.98 -15.84%
P/EPS 7.95 12.28 18.22 10.89 9.33 25.57 12.61 -26.45%
EY 12.57 8.15 5.49 9.18 10.72 3.91 7.93 35.91%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.66 0.60 0.49 0.79 0.76 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 -
Price 0.00 0.63 0.55 0.515 0.34 0.335 0.465 -
P/RPS 0.00 2.66 2.79 2.26 1.45 2.23 3.34 -
P/EPS 0.00 14.06 20.04 12.75 8.81 19.25 14.13 -
EY 0.00 7.11 4.99 7.84 11.35 5.19 7.08 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.73 0.70 0.47 0.59 0.85 -

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