[L&G] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -9.85%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 454,319 347,699 257,790 216,293 210,998 200,641 167,309 94.28%
PBT 170,010 140,337 88,832 72,761 72,597 60,449 58,592 103.03%
Tax -43,326 -34,697 -21,063 -15,584 -16,700 -13,089 -13,457 117.57%
NP 126,684 105,640 67,769 57,177 55,897 47,360 45,135 98.60%
-
NP to SH 78,181 67,566 46,703 43,969 48,775 41,089 39,867 56.48%
-
Tax Rate 25.48% 24.72% 23.71% 21.42% 23.00% 21.65% 22.97% -
Total Cost 327,635 242,059 190,021 159,116 155,101 153,281 122,174 92.67%
-
Net Worth 453,294 435,023 337,878 326,697 307,890 294,662 290,309 34.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 453,294 435,023 337,878 326,697 307,890 294,662 290,309 34.48%
NOSH 618,663 598,134 599,712 597,689 599,124 601,351 596,976 2.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.88% 30.38% 26.29% 26.43% 26.49% 23.60% 26.98% -
ROE 17.25% 15.53% 13.82% 13.46% 15.84% 13.94% 13.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.44 58.13 42.99 36.19 35.22 33.37 28.03 89.71%
EPS 12.64 11.30 7.79 7.36 8.14 6.83 6.68 52.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7327 0.7273 0.5634 0.5466 0.5139 0.49 0.4863 31.32%
Adjusted Per Share Value based on latest NOSH - 597,689
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.28 11.69 8.67 7.27 7.10 6.75 5.63 94.21%
EPS 2.63 2.27 1.57 1.48 1.64 1.38 1.34 56.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1463 0.1136 0.1099 0.1036 0.0991 0.0976 34.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.44 0.36 0.445 0.415 0.41 0.40 0.38 -
P/RPS 0.60 0.62 1.04 1.15 1.16 1.20 1.36 -41.96%
P/EPS 3.48 3.19 5.71 5.64 5.04 5.85 5.69 -27.88%
EY 28.72 31.38 17.50 17.73 19.86 17.08 17.57 38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.79 0.76 0.80 0.82 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 -
Price 0.515 0.34 0.335 0.465 0.40 0.43 0.47 -
P/RPS 0.70 0.58 0.78 1.28 1.14 1.29 1.68 -44.12%
P/EPS 4.08 3.01 4.30 6.32 4.91 6.29 7.04 -30.41%
EY 24.54 33.22 23.25 15.82 20.35 15.89 14.21 43.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.59 0.85 0.78 0.88 0.97 -19.49%

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