[L&G] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 3.07%
YoY- 1118.53%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 257,790 216,293 210,998 200,641 167,309 130,799 68,730 141.59%
PBT 88,832 72,761 72,597 60,449 58,592 43,499 7,736 409.73%
Tax -21,063 -15,584 -16,700 -13,089 -13,457 -10,379 -4,615 175.40%
NP 67,769 57,177 55,897 47,360 45,135 33,120 3,121 679.78%
-
NP to SH 46,703 43,969 48,775 41,089 39,867 30,369 2,678 573.66%
-
Tax Rate 23.71% 21.42% 23.00% 21.65% 22.97% 23.86% 59.66% -
Total Cost 190,021 159,116 155,101 153,281 122,174 97,679 65,609 103.31%
-
Net Worth 337,878 326,697 307,890 294,662 290,309 282,106 261,923 18.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 337,878 326,697 307,890 294,662 290,309 282,106 261,923 18.51%
NOSH 599,712 597,689 599,124 601,351 596,976 597,682 597,589 0.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 26.29% 26.43% 26.49% 23.60% 26.98% 25.32% 4.54% -
ROE 13.82% 13.46% 15.84% 13.94% 13.73% 10.77% 1.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.99 36.19 35.22 33.37 28.03 21.88 11.50 141.06%
EPS 7.79 7.36 8.14 6.83 6.68 5.08 0.45 570.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5634 0.5466 0.5139 0.49 0.4863 0.472 0.4383 18.23%
Adjusted Per Share Value based on latest NOSH - 601,351
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.67 7.27 7.10 6.75 5.63 4.40 2.31 141.70%
EPS 1.57 1.48 1.64 1.38 1.34 1.02 0.09 573.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.1099 0.1036 0.0991 0.0976 0.0949 0.0881 18.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.445 0.415 0.41 0.40 0.38 0.34 0.34 -
P/RPS 1.04 1.15 1.16 1.20 1.36 1.55 2.96 -50.23%
P/EPS 5.71 5.64 5.04 5.85 5.69 6.69 75.87 -82.20%
EY 17.50 17.73 19.86 17.08 17.57 14.94 1.32 461.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.80 0.82 0.78 0.72 0.78 0.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 19/02/13 28/11/12 15/08/12 30/05/12 21/02/12 -
Price 0.335 0.465 0.40 0.43 0.47 0.31 0.39 -
P/RPS 0.78 1.28 1.14 1.29 1.68 1.42 3.39 -62.48%
P/EPS 4.30 6.32 4.91 6.29 7.04 6.10 87.03 -86.55%
EY 23.25 15.82 20.35 15.89 14.21 16.39 1.15 643.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.85 0.78 0.88 0.97 0.66 0.89 -23.99%

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