[L&G] QoQ Annualized 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- -35.55%
YoY- 1350.13%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 359,656 216,293 177,530 197,110 193,668 130,799 70,598 196.36%
PBT 118,880 72,761 51,165 36,024 54,596 43,499 12,368 352.69%
Tax -35,640 -15,584 -12,340 -9,132 -13,724 -10,379 -3,912 336.79%
NP 83,240 57,177 38,825 26,892 40,872 33,120 8,456 359.95%
-
NP to SH 41,740 43,969 32,406 19,852 30,804 30,369 7,865 204.56%
-
Tax Rate 29.98% 21.42% 24.12% 25.35% 25.14% 23.86% 31.63% -
Total Cost 276,416 159,116 138,705 170,218 152,796 97,679 62,142 170.71%
-
Net Worth 337,878 326,985 307,643 292,996 290,309 282,553 261,164 18.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 337,878 326,985 307,643 292,996 290,309 282,553 261,164 18.74%
NOSH 599,712 598,217 598,645 597,951 596,976 598,503 595,858 0.43%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.14% 26.43% 21.87% 13.64% 21.10% 25.32% 11.98% -
ROE 12.35% 13.45% 10.53% 6.78% 10.61% 10.75% 3.01% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.97 36.16 29.66 32.96 32.44 21.85 11.85 195.05%
EPS 6.96 7.35 5.41 3.32 5.16 5.08 1.32 203.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5634 0.5466 0.5139 0.49 0.4863 0.4721 0.4383 18.23%
Adjusted Per Share Value based on latest NOSH - 601,351
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.10 7.27 5.97 6.63 6.51 4.40 2.37 196.79%
EPS 1.40 1.48 1.09 0.67 1.04 1.02 0.26 207.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.11 0.1035 0.0985 0.0976 0.095 0.0878 18.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.445 0.415 0.41 0.40 0.38 0.34 0.34 -
P/RPS 0.74 1.15 1.38 1.21 1.17 1.56 2.87 -59.52%
P/EPS 6.39 5.65 7.57 12.05 7.36 6.70 25.76 -60.55%
EY 15.64 17.71 13.20 8.30 13.58 14.92 3.88 153.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.80 0.82 0.78 0.72 0.78 0.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 30/05/12 21/02/12 -
Price 0.335 0.465 0.40 0.43 0.47 0.31 0.39 -
P/RPS 0.56 1.29 1.35 1.30 1.45 1.42 3.29 -69.31%
P/EPS 4.81 6.33 7.39 12.95 9.11 6.11 29.55 -70.22%
EY 20.78 15.81 13.53 7.72 10.98 16.37 3.38 235.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.85 0.78 0.88 0.97 0.66 0.89 -23.99%

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