[L&G] QoQ TTM 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- 18.71%
YoY- 1721.32%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 347,699 257,790 216,293 210,998 200,641 167,309 130,799 91.78%
PBT 140,337 88,832 72,761 72,597 60,449 58,592 43,499 118.18%
Tax -34,697 -21,063 -15,584 -16,700 -13,089 -13,457 -10,379 123.41%
NP 105,640 67,769 57,177 55,897 47,360 45,135 33,120 116.53%
-
NP to SH 67,566 46,703 43,969 48,775 41,089 39,867 30,369 70.34%
-
Tax Rate 24.72% 23.71% 21.42% 23.00% 21.65% 22.97% 23.86% -
Total Cost 242,059 190,021 159,116 155,101 153,281 122,174 97,679 83.02%
-
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 30.38% 26.29% 26.43% 26.49% 23.60% 26.98% 25.32% -
ROE 15.53% 13.82% 13.46% 15.84% 13.94% 13.73% 10.77% -
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 58.13 42.99 36.19 35.22 33.37 28.03 21.88 91.70%
EPS 11.30 7.79 7.36 8.14 6.83 6.68 5.08 70.31%
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 11.69 8.67 7.27 7.10 6.75 5.63 4.40 91.71%
EPS 2.27 1.57 1.48 1.64 1.38 1.34 1.02 70.37%
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 0.62 1.04 1.15 1.16 1.20 1.36 1.55 -45.68%
P/EPS 3.19 5.71 5.64 5.04 5.85 5.69 6.69 -38.93%
EY 31.38 17.50 17.73 19.86 17.08 17.57 14.94 63.93%
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 0.58 0.78 1.28 1.14 1.29 1.68 1.42 -44.91%
P/EPS 3.01 4.30 6.32 4.91 6.29 7.04 6.10 -37.52%
EY 33.22 23.25 15.82 20.35 15.89 14.21 16.39 60.08%
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