[L&G] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 63.24%
YoY- 312.02%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 210,489 545,330 494,898 177,530 70,598 37,894 32,144 36.76%
PBT 68,406 247,869 180,830 51,165 12,368 20,557 25,400 17.94%
Tax -16,830 -59,301 -49,329 -12,340 -3,912 -2,645 -3,044 32.95%
NP 51,576 188,568 131,501 38,825 8,456 17,912 22,356 14.94%
-
NP to SH 53,424 131,109 78,022 32,406 7,865 17,912 22,356 15.61%
-
Tax Rate 24.60% 23.92% 27.28% 24.12% 31.63% 12.87% 11.98% -
Total Cost 158,913 356,762 363,397 138,705 62,142 19,982 9,788 59.09%
-
Net Worth 639,133 479,306 452,749 307,643 261,164 247,722 219,827 19.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 639,133 479,306 452,749 307,643 261,164 247,722 219,827 19.45%
NOSH 1,085,853 823,551 617,919 598,645 595,858 597,066 598,821 10.42%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.50% 34.58% 26.57% 21.87% 11.98% 47.27% 69.55% -
ROE 8.36% 27.35% 17.23% 10.53% 3.01% 7.23% 10.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.38 66.22 80.09 29.66 11.85 6.35 5.37 23.83%
EPS 4.92 15.92 12.63 5.41 1.32 3.00 3.73 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.582 0.7327 0.5139 0.4383 0.4149 0.3671 8.18%
Adjusted Per Share Value based on latest NOSH - 599,124
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.08 18.34 16.65 5.97 2.37 1.27 1.08 36.78%
EPS 1.80 4.41 2.62 1.09 0.26 0.60 0.75 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1612 0.1523 0.1035 0.0878 0.0833 0.0739 19.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.375 0.52 0.44 0.41 0.34 0.47 0.35 -
P/RPS 1.93 0.79 0.55 1.38 2.87 7.41 6.52 -18.35%
P/EPS 7.62 3.27 3.48 7.57 25.76 15.67 9.38 -3.40%
EY 13.12 30.62 28.70 13.20 3.88 6.38 10.67 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.60 0.80 0.78 1.13 0.95 -6.36%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 23/02/15 26/02/14 19/02/13 21/02/12 24/02/11 24/02/10 -
Price 0.35 0.52 0.515 0.40 0.39 0.44 0.47 -
P/RPS 1.81 0.79 0.64 1.35 3.29 6.93 8.76 -23.10%
P/EPS 7.11 3.27 4.08 7.39 29.55 14.67 12.59 -9.07%
EY 14.06 30.62 24.52 13.53 3.38 6.82 7.94 9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.70 0.78 0.89 1.06 1.28 -12.10%

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