[L&G] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 60.63%
YoY- 237.73%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 612,736 491,916 494,898 459,922 359,656 216,293 177,530 128.90%
PBT 237,848 174,759 180,830 171,176 118,880 72,761 51,165 179.32%
Tax -61,092 -46,082 -49,329 -47,358 -35,640 -15,584 -12,340 191.32%
NP 176,756 128,677 131,501 123,818 83,240 57,177 38,825 175.45%
-
NP to SH 116,048 75,329 78,022 67,046 41,740 43,969 32,406 134.61%
-
Tax Rate 25.69% 26.37% 27.28% 27.67% 29.98% 21.42% 24.12% -
Total Cost 435,980 363,239 363,397 336,104 276,416 159,116 138,705 115.02%
-
Net Worth 485,303 464,471 452,749 435,379 337,878 326,985 307,643 35.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 122 - - - - - -
Div Payout % - 0.16% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 485,303 464,471 452,749 435,379 337,878 326,985 307,643 35.62%
NOSH 647,589 612,678 617,919 598,625 599,712 598,217 598,645 5.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.85% 26.16% 26.57% 26.92% 23.14% 26.43% 21.87% -
ROE 23.91% 16.22% 17.23% 15.40% 12.35% 13.45% 10.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.62 80.29 80.09 76.83 59.97 36.16 29.66 117.16%
EPS 17.92 12.29 12.63 11.20 6.96 7.35 5.41 122.69%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7494 0.7581 0.7327 0.7273 0.5634 0.5466 0.5139 28.68%
Adjusted Per Share Value based on latest NOSH - 598,134
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.61 16.55 16.65 15.47 12.10 7.27 5.97 128.93%
EPS 3.90 2.53 2.62 2.26 1.40 1.48 1.09 134.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1562 0.1523 0.1464 0.1136 0.11 0.1035 35.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.55 0.50 0.44 0.36 0.445 0.415 0.41 -
P/RPS 0.58 0.62 0.55 0.47 0.74 1.15 1.38 -43.97%
P/EPS 3.07 4.07 3.48 3.21 6.39 5.65 7.57 -45.30%
EY 32.58 24.59 28.70 31.11 15.64 17.71 13.20 82.93%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.60 0.49 0.79 0.76 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 -
Price 0.63 0.55 0.515 0.34 0.335 0.465 0.40 -
P/RPS 0.67 0.69 0.64 0.44 0.56 1.29 1.35 -37.39%
P/EPS 3.52 4.47 4.08 3.04 4.81 6.33 7.39 -39.09%
EY 28.44 22.35 24.52 32.94 20.78 15.81 13.53 64.31%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.70 0.47 0.59 0.85 0.78 5.07%

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