[L&G] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -5.07%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 47,584 285,580 612,736 359,656 193,668 47,628 24,040 12.04%
PBT 59,900 109,320 237,848 118,880 54,596 -5,776 6,368 45.24%
Tax -11,056 -26,520 -61,092 -35,640 -13,724 -1,412 -808 54.59%
NP 48,844 82,800 176,756 83,240 40,872 -7,188 5,560 43.59%
-
NP to SH 41,120 84,452 116,048 41,740 30,804 -7,188 5,560 39.53%
-
Tax Rate 18.46% 24.26% 25.69% 29.98% 25.14% - 12.69% -
Total Cost -1,260 202,780 435,980 276,416 152,796 54,816 18,480 -
-
Net Worth 706,367 645,023 485,303 337,878 290,309 255,593 233,217 20.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 706,367 645,023 485,303 337,878 290,309 255,593 233,217 20.26%
NOSH 1,093,617 1,077,193 647,589 599,712 596,976 598,999 604,347 10.38%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 102.65% 28.99% 28.85% 23.14% 21.10% -15.09% 23.13% -
ROE 5.82% 13.09% 23.91% 12.35% 10.61% -2.81% 2.38% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.35 26.51 94.62 59.97 32.44 7.95 3.98 1.49%
EPS 3.76 7.84 17.92 6.96 5.16 -1.20 0.92 26.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6459 0.5988 0.7494 0.5634 0.4863 0.4267 0.3859 8.95%
Adjusted Per Share Value based on latest NOSH - 599,712
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.60 9.61 20.61 12.10 6.51 1.60 0.81 12.00%
EPS 1.38 2.84 3.90 1.40 1.04 -0.24 0.19 39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.217 0.1632 0.1136 0.0976 0.086 0.0784 20.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.385 0.43 0.55 0.445 0.38 0.43 0.40 -
P/RPS 8.85 1.62 0.58 0.74 1.17 5.41 10.06 -2.11%
P/EPS 10.24 5.48 3.07 6.39 7.36 -35.83 43.48 -21.39%
EY 9.77 18.23 32.58 15.64 13.58 -2.79 2.30 27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.73 0.79 0.78 1.01 1.04 -8.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 26/08/14 28/08/13 15/08/12 25/08/11 25/08/10 -
Price 0.42 0.37 0.63 0.335 0.47 0.32 0.46 -
P/RPS 9.65 1.40 0.67 0.56 1.45 4.02 11.56 -2.96%
P/EPS 11.17 4.72 3.52 4.81 9.11 -26.67 50.00 -22.08%
EY 8.95 21.19 28.44 20.78 10.98 -3.75 2.00 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.84 0.59 0.97 0.75 1.19 -9.57%

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