[L&G] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 414.82%
YoY- 197.36%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 133,148 98,555 48,417 130,799 52,949 28,713 11,907 396.41%
PBT 38,374 18,012 13,649 43,499 9,276 1,062 -1,444 -
Tax -9,255 -4,566 -3,431 -10,379 -2,934 -1,856 -353 773.84%
NP 29,119 13,446 10,218 33,120 6,342 -794 -1,797 -
-
NP to SH 24,305 9,926 7,701 30,369 5,899 -794 -1,797 -
-
Tax Rate 24.12% 25.35% 25.14% 23.86% 31.63% 174.76% - -
Total Cost 104,029 85,109 38,199 97,679 46,607 29,507 13,704 283.88%
-
Net Worth 307,643 292,996 290,309 282,553 261,164 261,348 255,593 13.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 307,643 292,996 290,309 282,553 261,164 261,348 255,593 13.08%
NOSH 598,645 597,951 596,976 598,503 595,858 610,769 598,999 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.87% 13.64% 21.10% 25.32% 11.98% -2.77% -15.09% -
ROE 7.90% 3.39% 2.65% 10.75% 2.26% -0.30% -0.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.24 16.48 8.11 21.85 8.89 4.70 1.99 396.22%
EPS 4.06 1.66 1.29 5.08 0.99 -0.13 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.49 0.4863 0.4721 0.4383 0.4279 0.4267 13.13%
Adjusted Per Share Value based on latest NOSH - 597,682
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.48 3.31 1.63 4.40 1.78 0.97 0.40 396.93%
EPS 0.82 0.33 0.26 1.02 0.20 -0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1035 0.0985 0.0976 0.095 0.0878 0.0879 0.086 13.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.40 0.38 0.34 0.34 0.28 0.43 -
P/RPS 1.84 2.43 4.69 1.56 3.83 5.96 21.63 -80.51%
P/EPS 10.10 24.10 29.46 6.70 34.34 -215.38 -143.33 -
EY 9.90 4.15 3.39 14.92 2.91 -0.46 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.78 0.72 0.78 0.65 1.01 -14.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 28/11/12 15/08/12 30/05/12 21/02/12 23/11/11 25/08/11 -
Price 0.40 0.43 0.47 0.31 0.39 0.34 0.32 -
P/RPS 1.80 2.61 5.80 1.42 4.39 7.23 16.10 -76.63%
P/EPS 9.85 25.90 36.43 6.11 39.39 -261.54 -106.67 -
EY 10.15 3.86 2.74 16.37 2.54 -0.38 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.97 0.66 0.89 0.79 0.75 2.63%

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