[L&G] YoY Annualized 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- 16.37%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 46,417 210,489 545,330 494,898 177,530 70,598 37,894 3.43%
PBT 72,501 68,406 247,869 180,830 51,165 12,368 20,557 23.35%
Tax -15,540 -16,830 -59,301 -49,329 -12,340 -3,912 -2,645 34.29%
NP 56,961 51,576 188,568 131,501 38,825 8,456 17,912 21.24%
-
NP to SH 48,609 53,424 131,109 78,022 32,406 7,865 17,912 18.08%
-
Tax Rate 21.43% 24.60% 23.92% 27.28% 24.12% 31.63% 12.87% -
Total Cost -10,544 158,913 356,762 363,397 138,705 62,142 19,982 -
-
Net Worth 706,160 639,133 479,306 452,749 307,643 261,164 247,722 19.05%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 706,160 639,133 479,306 452,749 307,643 261,164 247,722 19.05%
NOSH 1,104,757 1,085,853 823,551 617,919 598,645 595,858 597,066 10.78%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 122.72% 24.50% 34.58% 26.57% 21.87% 11.98% 47.27% -
ROE 6.88% 8.36% 27.35% 17.23% 10.53% 3.01% 7.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.20 19.38 66.22 80.09 29.66 11.85 6.35 -6.65%
EPS 4.40 4.92 15.92 12.63 5.41 1.32 3.00 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6392 0.5886 0.582 0.7327 0.5139 0.4383 0.4149 7.46%
Adjusted Per Share Value based on latest NOSH - 618,663
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.56 7.08 18.34 16.65 5.97 2.37 1.27 3.48%
EPS 1.63 1.80 4.41 2.62 1.09 0.26 0.60 18.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2375 0.215 0.1612 0.1523 0.1035 0.0878 0.0833 19.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.305 0.375 0.52 0.44 0.41 0.34 0.47 -
P/RPS 7.26 1.93 0.79 0.55 1.38 2.87 7.41 -0.33%
P/EPS 6.93 7.62 3.27 3.48 7.57 25.76 15.67 -12.70%
EY 14.43 13.12 30.62 28.70 13.20 3.88 6.38 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.89 0.60 0.80 0.78 1.13 -13.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 23/02/15 26/02/14 19/02/13 21/02/12 24/02/11 -
Price 0.325 0.35 0.52 0.515 0.40 0.39 0.44 -
P/RPS 7.74 1.81 0.79 0.64 1.35 3.29 6.93 1.85%
P/EPS 7.39 7.11 3.27 4.08 7.39 29.55 14.67 -10.78%
EY 13.54 14.06 30.62 24.52 13.53 3.38 6.82 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.89 0.70 0.78 0.89 1.06 -11.46%

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