[L&G] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 31.28%
YoY- 467.5%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 383,577 555,186 257,790 167,309 50,099 30,118 34,120 49.64%
PBT 160,206 204,501 88,832 58,592 10,841 23,799 23,349 37.82%
Tax -40,281 -52,445 -21,063 -13,457 -3,816 -1,276 -1,497 73.06%
NP 119,925 152,056 67,769 45,135 7,025 22,523 21,852 32.79%
-
NP to SH 97,529 93,906 46,703 39,867 7,025 22,523 21,852 28.29%
-
Tax Rate 25.14% 25.65% 23.71% 22.97% 35.20% 5.36% 6.41% -
Total Cost 263,652 403,130 190,021 122,174 43,074 7,595 12,268 66.70%
-
Net Worth 645,023 485,303 337,878 290,309 255,593 233,217 212,409 20.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 211 122 - - - - - -
Div Payout % 0.22% 0.13% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 645,023 485,303 337,878 290,309 255,593 233,217 212,409 20.32%
NOSH 1,077,193 647,589 599,712 596,976 598,999 604,347 597,832 10.30%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 31.26% 27.39% 26.29% 26.98% 14.02% 74.78% 64.04% -
ROE 15.12% 19.35% 13.82% 13.73% 2.75% 9.66% 10.29% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.61 85.73 42.99 28.03 8.36 4.98 5.71 35.65%
EPS 9.05 14.50 7.79 6.68 1.17 3.73 3.66 16.27%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5988 0.7494 0.5634 0.4863 0.4267 0.3859 0.3553 9.08%
Adjusted Per Share Value based on latest NOSH - 596,976
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.90 18.67 8.67 5.63 1.69 1.01 1.15 49.58%
EPS 3.28 3.16 1.57 1.34 0.24 0.76 0.73 28.44%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.1632 0.1136 0.0976 0.086 0.0784 0.0714 20.34%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.43 0.55 0.445 0.38 0.43 0.40 0.26 -
P/RPS 1.21 0.64 1.04 1.36 5.14 8.03 4.56 -19.82%
P/EPS 4.75 3.79 5.71 5.69 36.66 10.73 7.11 -6.49%
EY 21.06 26.37 17.50 17.57 2.73 9.32 14.06 6.96%
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.79 0.78 1.01 1.04 0.73 -0.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date - 26/08/14 28/08/13 15/08/12 25/08/11 25/08/10 26/08/09 -
Price 0.00 0.63 0.335 0.47 0.32 0.46 0.29 -
P/RPS 0.00 0.73 0.78 1.68 3.83 9.23 5.08 -
P/EPS 0.00 4.34 4.30 7.04 27.29 12.34 7.93 -
EY 0.00 23.02 23.25 14.21 3.66 8.10 12.60 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.59 0.97 0.75 1.19 0.82 -

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