[L&G] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 221.26%
YoY- 237.73%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,609 118,631 363,474 229,961 98,555 28,713 14,342 11.52%
PBT 36,370 43,352 176,753 85,588 18,012 1,062 6,527 33.11%
Tax -8,516 -9,951 -41,772 -23,679 -4,566 -1,856 -481 61.37%
NP 27,854 33,401 134,981 61,909 13,446 -794 6,046 28.96%
-
NP to SH 20,557 34,219 89,898 33,523 9,926 -794 6,046 22.60%
-
Tax Rate 23.41% 22.95% 23.63% 27.67% 25.35% 174.76% 7.37% -
Total Cost -245 85,230 228,493 168,052 85,109 29,507 8,296 -
-
Net Worth 687,395 629,974 0 435,379 292,996 261,348 240,343 19.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 687,395 629,974 0 435,379 292,996 261,348 240,343 19.12%
NOSH 1,099,304 1,079,463 707,858 598,625 597,951 610,769 598,613 10.65%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 100.89% 28.16% 37.14% 26.92% 13.64% -2.77% 42.16% -
ROE 2.99% 5.43% 0.00% 7.70% 3.39% -0.30% 2.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.51 10.99 51.35 38.41 16.48 4.70 2.40 0.74%
EPS 1.87 3.17 12.70 5.60 1.66 -0.13 1.01 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.5836 0.00 0.7273 0.49 0.4279 0.4015 7.65%
Adjusted Per Share Value based on latest NOSH - 598,134
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.93 3.99 12.23 7.73 3.31 0.97 0.48 11.64%
EPS 0.69 1.15 3.02 1.13 0.33 -0.03 0.20 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2119 0.00 0.1464 0.0985 0.0879 0.0808 19.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.41 0.395 0.63 0.36 0.40 0.28 0.47 -
P/RPS 16.32 3.59 1.23 0.94 2.43 5.96 19.62 -3.01%
P/EPS 21.93 12.46 4.96 6.43 24.10 -215.38 46.53 -11.77%
EY 4.56 8.03 20.16 15.56 4.15 -0.46 2.15 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.00 0.49 0.82 0.65 1.17 -9.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 - 20/11/13 28/11/12 23/11/11 23/11/10 -
Price 0.335 0.415 0.00 0.34 0.43 0.34 0.47 -
P/RPS 13.34 3.78 0.00 0.89 2.61 7.23 19.62 -6.22%
P/EPS 17.91 13.09 0.00 6.07 25.90 -261.54 46.53 -14.69%
EY 5.58 7.64 0.00 16.47 3.86 -0.38 2.15 17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.00 0.47 0.88 0.79 1.17 -12.08%

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