[L&G] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 6.22%
YoY- 17.15%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 491,916 454,319 347,699 257,790 216,293 210,998 200,641 81.92%
PBT 174,759 170,010 140,337 88,832 72,761 72,597 60,449 103.07%
Tax -46,082 -43,326 -34,697 -21,063 -15,584 -16,700 -13,089 131.60%
NP 128,677 126,684 105,640 67,769 57,177 55,897 47,360 94.83%
-
NP to SH 75,329 78,181 67,566 46,703 43,969 48,775 41,089 49.84%
-
Tax Rate 26.37% 25.48% 24.72% 23.71% 21.42% 23.00% 21.65% -
Total Cost 363,239 327,635 242,059 190,021 159,116 155,101 153,281 77.84%
-
Net Worth 464,324 453,294 435,023 337,878 326,697 307,890 294,662 35.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 122 - - - - - - -
Div Payout % 0.16% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 464,324 453,294 435,023 337,878 326,697 307,890 294,662 35.45%
NOSH 612,484 618,663 598,134 599,712 597,689 599,124 601,351 1.23%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.16% 27.88% 30.38% 26.29% 26.43% 26.49% 23.60% -
ROE 16.22% 17.25% 15.53% 13.82% 13.46% 15.84% 13.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 80.31 73.44 58.13 42.99 36.19 35.22 33.37 79.68%
EPS 12.30 12.64 11.30 7.79 7.36 8.14 6.83 48.07%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7581 0.7327 0.7273 0.5634 0.5466 0.5139 0.49 33.80%
Adjusted Per Share Value based on latest NOSH - 599,712
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.55 15.28 11.69 8.67 7.27 7.10 6.75 81.92%
EPS 2.53 2.63 2.27 1.57 1.48 1.64 1.38 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1525 0.1463 0.1136 0.1099 0.1036 0.0991 35.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.50 0.44 0.36 0.445 0.415 0.41 0.40 -
P/RPS 0.62 0.60 0.62 1.04 1.15 1.16 1.20 -35.63%
P/EPS 4.07 3.48 3.19 5.71 5.64 5.04 5.85 -21.50%
EY 24.60 28.72 31.38 17.50 17.73 19.86 17.08 27.56%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.49 0.79 0.76 0.80 0.82 -13.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 28/11/12 -
Price 0.55 0.515 0.34 0.335 0.465 0.40 0.43 -
P/RPS 0.68 0.70 0.58 0.78 1.28 1.14 1.29 -34.77%
P/EPS 4.47 4.08 3.01 4.30 6.32 4.91 6.29 -20.38%
EY 22.36 24.54 33.22 23.25 15.82 20.35 15.89 25.59%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.47 0.59 0.85 0.78 0.88 -11.72%

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