[L&G] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 80.91%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 371,174 229,961 89,914 216,293 133,148 98,555 48,417 287.35%
PBT 135,623 85,588 29,720 72,761 38,374 18,012 13,649 360.26%
Tax -36,997 -23,679 -8,910 -15,584 -9,255 -4,566 -3,431 385.97%
NP 98,626 61,909 20,810 57,177 29,119 13,446 10,218 351.46%
-
NP to SH 58,517 33,523 10,435 43,969 24,305 9,926 7,701 285.08%
-
Tax Rate 27.28% 27.67% 29.98% 21.42% 24.12% 25.35% 25.14% -
Total Cost 272,548 168,052 69,104 159,116 104,029 85,109 38,199 269.29%
-
Net Worth 452,749 435,379 337,878 326,985 307,643 292,996 290,309 34.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 452,749 435,379 337,878 326,985 307,643 292,996 290,309 34.37%
NOSH 617,919 598,625 599,712 598,217 598,645 597,951 596,976 2.31%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.57% 26.92% 23.14% 26.43% 21.87% 13.64% 21.10% -
ROE 12.92% 7.70% 3.09% 13.45% 7.90% 3.39% 2.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.07 38.41 14.99 36.16 22.24 16.48 8.11 278.59%
EPS 9.47 5.60 1.74 7.35 4.06 1.66 1.29 276.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7327 0.7273 0.5634 0.5466 0.5139 0.49 0.4863 31.32%
Adjusted Per Share Value based on latest NOSH - 597,689
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.48 7.73 3.02 7.27 4.48 3.31 1.63 287.02%
EPS 1.97 1.13 0.35 1.48 0.82 0.33 0.26 284.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1464 0.1136 0.11 0.1035 0.0985 0.0976 34.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.44 0.36 0.445 0.415 0.41 0.40 0.38 -
P/RPS 0.73 0.94 2.97 1.15 1.84 2.43 4.69 -70.96%
P/EPS 4.65 6.43 25.57 5.65 10.10 24.10 29.46 -70.69%
EY 21.52 15.56 3.91 17.71 9.90 4.15 3.39 241.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.79 0.76 0.80 0.82 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 -
Price 0.515 0.34 0.335 0.465 0.40 0.43 0.47 -
P/RPS 0.86 0.89 2.23 1.29 1.80 2.61 5.80 -71.88%
P/EPS 5.44 6.07 19.25 6.33 9.85 25.90 36.43 -71.75%
EY 18.39 16.47 5.19 15.81 10.15 3.86 2.74 254.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.59 0.85 0.78 0.88 0.97 -19.49%

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