[L&G] QoQ Annualized Quarter 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- 1.43%
YoY- 528.55%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 216,293 177,530 197,110 193,668 130,799 70,598 57,426 141.88%
PBT 72,761 51,165 36,024 54,596 43,499 12,368 2,124 952.51%
Tax -15,584 -12,340 -9,132 -13,724 -10,379 -3,912 -3,712 160.01%
NP 57,177 38,825 26,892 40,872 33,120 8,456 -1,588 -
-
NP to SH 43,969 32,406 19,852 30,804 30,369 7,865 -1,588 -
-
Tax Rate 21.42% 24.12% 25.35% 25.14% 23.86% 31.63% 174.76% -
Total Cost 159,116 138,705 170,218 152,796 97,679 62,142 59,014 93.60%
-
Net Worth 326,985 307,643 292,996 290,309 282,553 261,164 261,348 16.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 326,985 307,643 292,996 290,309 282,553 261,164 261,348 16.09%
NOSH 598,217 598,645 597,951 596,976 598,503 595,858 610,769 -1.37%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.43% 21.87% 13.64% 21.10% 25.32% 11.98% -2.77% -
ROE 13.45% 10.53% 6.78% 10.61% 10.75% 3.01% -0.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.16 29.66 32.96 32.44 21.85 11.85 9.40 145.30%
EPS 7.35 5.41 3.32 5.16 5.08 1.32 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5466 0.5139 0.49 0.4863 0.4721 0.4383 0.4279 17.71%
Adjusted Per Share Value based on latest NOSH - 596,976
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.27 5.97 6.63 6.51 4.40 2.37 1.93 141.89%
EPS 1.48 1.09 0.67 1.04 1.02 0.26 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1035 0.0985 0.0976 0.095 0.0878 0.0879 16.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.415 0.41 0.40 0.38 0.34 0.34 0.28 -
P/RPS 1.15 1.38 1.21 1.17 1.56 2.87 2.98 -46.96%
P/EPS 5.65 7.57 12.05 7.36 6.70 25.76 -107.69 -
EY 17.71 13.20 8.30 13.58 14.92 3.88 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.82 0.78 0.72 0.78 0.65 10.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 19/02/13 28/11/12 15/08/12 30/05/12 21/02/12 23/11/11 -
Price 0.465 0.40 0.43 0.47 0.31 0.39 0.34 -
P/RPS 1.29 1.35 1.30 1.45 1.42 3.29 3.62 -49.70%
P/EPS 6.33 7.39 12.95 9.11 6.11 29.55 -130.77 -
EY 15.81 13.53 7.72 10.98 16.37 3.38 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.88 0.97 0.66 0.89 0.79 4.99%

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