[L&G] QoQ 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- 36.75%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,213 140,047 89,914 83,145 34,593 50,138 48,417 103.73%
PBT 50,035 55,868 29,720 34,387 20,362 4,363 13,649 137.18%
Tax -13,318 -14,769 -8,910 -6,329 -4,689 -1,135 -3,431 146.38%
NP 36,717 41,099 20,810 28,058 15,673 3,228 10,218 134.05%
-
NP to SH 24,994 23,088 10,435 19,664 14,379 2,225 7,701 118.73%
-
Tax Rate 26.62% 26.44% 29.98% 18.41% 23.03% 26.01% 25.14% -
Total Cost 104,496 98,948 69,104 55,087 18,920 46,910 38,199 95.24%
-
Net Worth 453,294 435,023 337,878 326,697 307,890 294,662 290,309 34.48%
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 453,294 435,023 337,878 326,697 307,890 294,662 290,309 34.48%
NOSH 618,663 598,134 599,712 597,689 599,124 601,351 596,976 2.40%
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 26.00% 29.35% 23.14% 33.75% 45.31% 6.44% 21.10% -
ROE 5.51% 5.31% 3.09% 6.02% 4.67% 0.76% 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 22.83 23.41 14.99 13.91 5.77 8.34 8.11 98.99%
EPS 4.04 3.86 1.74 3.29 2.40 0.37 1.29 113.61%
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 4.75 4.71 3.02 2.80 1.16 1.69 1.63 103.62%
EPS 0.84 0.78 0.35 0.66 0.48 0.07 0.26 118.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1463 0.1136 0.1099 0.1036 0.0991 0.0976 34.54%
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 1.93 1.54 2.97 2.98 7.10 4.80 4.69 -44.58%
P/EPS 10.89 9.33 25.57 12.61 17.08 108.11 29.46 -48.39%
EY 9.18 10.72 3.91 7.93 5.85 0.93 3.39 93.92%
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 2.26 1.45 2.23 3.34 6.93 5.16 5.80 -46.56%
P/EPS 12.75 8.81 19.25 14.13 16.67 116.22 36.43 -50.24%
EY 7.84 11.35 5.19 7.08 6.00 0.86 2.74 101.16%
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