[L&G] QoQ Cumulative 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- -74.64%
YoY- 528.55%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 216,293 133,148 98,555 48,417 130,799 52,949 28,713 283.80%
PBT 72,761 38,374 18,012 13,649 43,499 9,276 1,062 1570.06%
Tax -15,584 -9,255 -4,566 -3,431 -10,379 -2,934 -1,856 312.57%
NP 57,177 29,119 13,446 10,218 33,120 6,342 -794 -
-
NP to SH 43,969 24,305 9,926 7,701 30,369 5,899 -794 -
-
Tax Rate 21.42% 24.12% 25.35% 25.14% 23.86% 31.63% 174.76% -
Total Cost 159,116 104,029 85,109 38,199 97,679 46,607 29,507 207.19%
-
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% 7.90% 3.39% 2.65% 10.75% 2.26% -0.30% -
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 22.24 16.48 8.11 21.85 8.89 4.70 289.23%
EPS 7.35 4.06 1.66 1.29 5.08 0.99 -0.13 -
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 4.48 3.31 1.63 4.40 1.78 0.97 282.51%
EPS 1.48 0.82 0.33 0.26 1.02 0.20 -0.03 -
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 1.84 2.43 4.69 1.56 3.83 5.96 -66.57%
P/EPS 5.65 10.10 24.10 29.46 6.70 34.34 -215.38 -
EY 17.71 9.90 4.15 3.39 14.92 2.91 -0.46 -
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 1.80 2.61 5.80 1.42 4.39 7.23 -68.27%
P/EPS 6.33 9.85 25.90 36.43 6.11 39.39 -261.54 -
EY 15.81 10.15 3.86 2.74 16.37 2.54 -0.38 -
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