[L&G] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 74.56%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 363,474 153,184 491,916 371,174 229,961 89,914 216,293 41.30%
PBT 176,753 59,462 174,759 135,623 85,588 29,720 72,761 80.61%
Tax -41,772 -15,273 -46,082 -36,997 -23,679 -8,910 -15,584 92.84%
NP 134,981 44,189 128,677 98,626 61,909 20,810 57,177 77.20%
-
NP to SH 89,898 29,012 75,329 58,517 33,523 10,435 43,969 61.02%
-
Tax Rate 23.63% 25.69% 26.37% 27.28% 27.67% 29.98% 21.42% -
Total Cost 228,493 108,995 363,239 272,548 168,052 69,104 159,116 27.25%
-
Net Worth 0 485,303 464,471 452,749 435,379 337,878 326,985 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 122 - - - - -
Div Payout % - - 0.16% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 485,303 464,471 452,749 435,379 337,878 326,985 -
NOSH 707,858 647,589 612,678 617,919 598,625 599,712 598,217 11.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 37.14% 28.85% 26.16% 26.57% 26.92% 23.14% 26.43% -
ROE 0.00% 5.98% 16.22% 12.92% 7.70% 3.09% 13.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.35 23.65 80.29 60.07 38.41 14.99 36.16 26.31%
EPS 12.70 4.48 12.29 9.47 5.60 1.74 7.35 43.94%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7494 0.7581 0.7327 0.7273 0.5634 0.5466 -
Adjusted Per Share Value based on latest NOSH - 618,663
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.23 5.15 16.55 12.48 7.73 3.02 7.27 41.40%
EPS 3.02 0.98 2.53 1.97 1.13 0.35 1.48 60.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1632 0.1562 0.1523 0.1464 0.1136 0.11 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.55 0.50 0.44 0.36 0.445 0.415 -
P/RPS 1.23 2.33 0.62 0.73 0.94 2.97 1.15 4.58%
P/EPS 4.96 12.28 4.07 4.65 6.43 25.57 5.65 -8.30%
EY 20.16 8.15 24.59 21.52 15.56 3.91 17.71 9.01%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.66 0.60 0.49 0.79 0.76 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 -
Price 0.00 0.63 0.55 0.515 0.34 0.335 0.465 -
P/RPS 0.00 2.66 0.69 0.86 0.89 2.23 1.29 -
P/EPS 0.00 14.06 4.47 5.44 6.07 19.25 6.33 -
EY 0.00 7.11 22.35 18.39 16.47 5.19 15.81 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.73 0.70 0.47 0.59 0.85 -

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