[L&G] YoY Cumulative 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- 74.56%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 34,813 157,867 408,998 371,174 133,148 52,949 28,421 3.43%
PBT 54,376 51,305 185,902 135,623 38,374 9,276 15,418 23.35%
Tax -11,655 -12,623 -44,476 -36,997 -9,255 -2,934 -1,984 34.29%
NP 42,721 38,682 141,426 98,626 29,119 6,342 13,434 21.24%
-
NP to SH 36,457 40,068 98,332 58,517 24,305 5,899 13,434 18.08%
-
Tax Rate 21.43% 24.60% 23.92% 27.28% 24.12% 31.63% 12.87% -
Total Cost -7,908 119,185 267,572 272,548 104,029 46,607 14,987 -
-
Net Worth 706,161 639,133 479,306 452,749 307,643 261,164 247,722 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 706,161 639,133 479,306 452,749 307,643 261,164 247,722 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 5.16% 6.27% 20.52% 12.92% 7.90% 2.26% 5.42% -
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 3.15 14.54 49.66 60.07 22.24 8.89 4.76 -6.64%
EPS 3.30 3.69 11.94 9.47 4.06 0.99 2.25 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 1.17 5.31 13.76 12.48 4.48 1.78 0.96 3.34%
EPS 1.23 1.35 3.31 1.97 0.82 0.20 0.45 18.22%
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 9.68 2.58 1.05 0.73 1.84 3.83 9.87 -0.32%
P/EPS 9.24 10.16 4.36 4.65 10.10 34.34 20.89 -12.70%
EY 10.82 9.84 22.96 21.52 9.90 2.91 4.79 14.53%
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 10.31 2.41 1.05 0.86 1.80 4.39 9.24 1.84%
P/EPS 9.85 9.49 4.36 5.44 9.85 39.39 19.56 -10.79%
EY 10.15 10.54 22.96 18.39 10.15 2.54 5.11 12.10%
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