[L&G] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 44.67%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 555,186 491,916 454,319 347,699 257,790 216,293 210,998 90.93%
PBT 204,501 174,759 170,010 140,337 88,832 72,761 72,597 99.83%
Tax -52,445 -46,082 -43,326 -34,697 -21,063 -15,584 -16,700 114.89%
NP 152,056 128,677 126,684 105,640 67,769 57,177 55,897 95.22%
-
NP to SH 93,906 75,329 78,181 67,566 46,703 43,969 48,775 54.94%
-
Tax Rate 25.65% 26.37% 25.48% 24.72% 23.71% 21.42% 23.00% -
Total Cost 403,130 363,239 327,635 242,059 190,021 159,116 155,101 89.37%
-
Net Worth 485,303 464,324 453,294 435,023 337,878 326,697 307,890 35.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 122 122 - - - - - -
Div Payout % 0.13% 0.16% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 485,303 464,324 453,294 435,023 337,878 326,697 307,890 35.55%
NOSH 647,589 612,484 618,663 598,134 599,712 597,689 599,124 5.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.39% 26.16% 27.88% 30.38% 26.29% 26.43% 26.49% -
ROE 19.35% 16.22% 17.25% 15.53% 13.82% 13.46% 15.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.73 80.31 73.44 58.13 42.99 36.19 35.22 81.24%
EPS 14.50 12.30 12.64 11.30 7.79 7.36 8.14 47.10%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7494 0.7581 0.7327 0.7273 0.5634 0.5466 0.5139 28.68%
Adjusted Per Share Value based on latest NOSH - 598,134
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.67 16.55 15.28 11.69 8.67 7.27 7.10 90.85%
EPS 3.16 2.53 2.63 2.27 1.57 1.48 1.64 55.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1562 0.1525 0.1463 0.1136 0.1099 0.1036 35.49%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.55 0.50 0.44 0.36 0.445 0.415 0.41 -
P/RPS 0.64 0.62 0.60 0.62 1.04 1.15 1.16 -32.80%
P/EPS 3.79 4.07 3.48 3.19 5.71 5.64 5.04 -17.34%
EY 26.37 24.60 28.72 31.38 17.50 17.73 19.86 20.86%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.60 0.49 0.79 0.76 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 19/02/13 -
Price 0.63 0.55 0.515 0.34 0.335 0.465 0.40 -
P/RPS 0.73 0.68 0.70 0.58 0.78 1.28 1.14 -25.76%
P/EPS 4.34 4.47 4.08 3.01 4.30 6.32 4.91 -7.91%
EY 23.02 22.36 24.54 33.22 23.25 15.82 20.35 8.59%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.70 0.47 0.59 0.85 0.78 5.07%

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