[L&G] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 546.25%
YoY- 114.84%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 140,047 89,914 83,145 34,593 50,138 48,417 77,850 47.86%
PBT 55,868 29,720 34,387 20,362 4,363 13,649 34,223 38.60%
Tax -14,769 -8,910 -6,329 -4,689 -1,135 -3,431 -7,445 57.81%
NP 41,099 20,810 28,058 15,673 3,228 10,218 26,778 33.02%
-
NP to SH 23,088 10,435 19,664 14,379 2,225 7,701 24,470 -3.79%
-
Tax Rate 26.44% 29.98% 18.41% 23.03% 26.01% 25.14% 21.75% -
Total Cost 98,948 69,104 55,087 18,920 46,910 38,199 51,072 55.34%
-
Net Worth 435,023 337,878 326,697 307,890 294,662 290,309 282,106 33.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 435,023 337,878 326,697 307,890 294,662 290,309 282,106 33.43%
NOSH 598,134 599,712 597,689 599,124 601,351 596,976 597,682 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 29.35% 23.14% 33.75% 45.31% 6.44% 21.10% 34.40% -
ROE 5.31% 3.09% 6.02% 4.67% 0.76% 2.65% 8.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.41 14.99 13.91 5.77 8.34 8.11 13.03 47.73%
EPS 3.86 1.74 3.29 2.40 0.37 1.29 4.09 -3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.5634 0.5466 0.5139 0.49 0.4863 0.472 33.37%
Adjusted Per Share Value based on latest NOSH - 599,124
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.71 3.02 2.80 1.16 1.69 1.63 2.62 47.79%
EPS 0.78 0.35 0.66 0.48 0.07 0.26 0.82 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.1136 0.1099 0.1036 0.0991 0.0976 0.0949 33.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.36 0.445 0.415 0.41 0.40 0.38 0.34 -
P/RPS 1.54 2.97 2.98 7.10 4.80 4.69 2.61 -29.62%
P/EPS 9.33 25.57 12.61 17.08 108.11 29.46 8.30 8.10%
EY 10.72 3.91 7.93 5.85 0.93 3.39 12.04 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.79 0.76 0.80 0.82 0.78 0.72 -22.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 30/05/12 -
Price 0.34 0.335 0.465 0.40 0.43 0.47 0.31 -
P/RPS 1.45 2.23 3.34 6.93 5.16 5.80 2.38 -28.11%
P/EPS 8.81 19.25 14.13 16.67 116.22 36.43 7.57 10.63%
EY 11.35 5.19 7.08 6.00 0.86 2.74 13.21 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.85 0.78 0.88 0.97 0.66 -20.23%

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