[L&G] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -71.11%
YoY- 121.83%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 47,236 210,290 140,047 50,138 16,806 8,332 8,263 33.70%
PBT 16,022 117,291 55,868 4,363 2,506 4,935 2,952 32.54%
Tax -3,321 -26,499 -14,769 -1,135 -1,503 -279 -114 75.36%
NP 12,701 90,792 41,099 3,228 1,003 4,656 2,838 28.35%
-
NP to SH 13,106 60,886 23,088 2,225 1,003 4,656 2,838 29.03%
-
Tax Rate 20.73% 22.59% 26.44% 26.01% 59.98% 5.65% 3.86% -
Total Cost 34,535 119,498 98,948 46,910 15,803 3,676 5,425 36.11%
-
Net Worth 632,120 0 435,023 294,662 252,460 239,664 216,774 19.51%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 632,120 0 435,023 294,662 252,460 239,664 216,774 19.51%
NOSH 1,083,140 768,762 598,134 601,351 589,999 596,923 603,829 10.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 26.89% 43.17% 29.35% 6.44% 5.97% 55.88% 34.35% -
ROE 2.07% 0.00% 5.31% 0.76% 0.40% 1.94% 1.31% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.36 27.35 23.41 8.34 2.85 1.40 1.37 21.27%
EPS 1.21 7.92 3.86 0.37 0.17 0.78 0.47 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5836 0.00 0.7273 0.49 0.4279 0.4015 0.359 8.43%
Adjusted Per Share Value based on latest NOSH - 601,351
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.59 7.07 4.71 1.69 0.57 0.28 0.28 33.55%
EPS 0.44 2.05 0.78 0.07 0.03 0.16 0.10 27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2126 0.00 0.1463 0.0991 0.0849 0.0806 0.0729 19.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.395 0.63 0.36 0.40 0.28 0.47 0.40 -
P/RPS 9.06 2.30 1.54 4.80 9.83 33.67 29.23 -17.72%
P/EPS 32.64 7.95 9.33 108.11 164.71 60.26 85.11 -14.75%
EY 3.06 12.57 10.72 0.93 0.61 1.66 1.18 17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.49 0.82 0.65 1.17 1.11 -7.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 - 20/11/13 28/11/12 23/11/11 23/11/10 25/11/09 -
Price 0.415 0.00 0.34 0.43 0.34 0.47 0.34 -
P/RPS 9.52 0.00 1.45 5.16 11.94 33.67 24.85 -14.77%
P/EPS 34.30 0.00 8.81 116.22 200.00 60.26 72.34 -11.68%
EY 2.92 0.00 11.35 0.86 0.50 1.66 1.38 13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.47 0.88 0.79 1.17 0.95 -4.73%

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