[L&G] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 15.71%
YoY- 60.29%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 625,429 555,186 491,916 454,319 347,699 257,790 216,293 102.83%
PBT 265,924 204,501 174,759 170,010 140,337 88,832 72,761 137.08%
Tax -64,175 -52,445 -46,082 -43,326 -34,697 -21,063 -15,584 156.69%
NP 201,749 152,056 128,677 126,684 105,640 67,769 57,177 131.59%
-
NP to SH 131,704 93,906 75,329 78,181 67,566 46,703 43,969 107.65%
-
Tax Rate 24.13% 25.65% 26.37% 25.48% 24.72% 23.71% 21.42% -
Total Cost 423,680 403,130 363,239 327,635 242,059 190,021 159,116 91.99%
-
Net Worth 0 485,303 464,324 453,294 435,023 337,878 326,697 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 122 122 122 - - - - -
Div Payout % 0.09% 0.13% 0.16% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 485,303 464,324 453,294 435,023 337,878 326,697 -
NOSH 768,762 647,589 612,484 618,663 598,134 599,712 597,689 18.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 32.26% 27.39% 26.16% 27.88% 30.38% 26.29% 26.43% -
ROE 0.00% 19.35% 16.22% 17.25% 15.53% 13.82% 13.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.36 85.73 80.31 73.44 58.13 42.99 36.19 71.52%
EPS 17.13 14.50 12.30 12.64 11.30 7.79 7.36 75.53%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7494 0.7581 0.7327 0.7273 0.5634 0.5466 -
Adjusted Per Share Value based on latest NOSH - 618,663
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.04 18.67 16.55 15.28 11.69 8.67 7.27 102.95%
EPS 4.43 3.16 2.53 2.63 2.27 1.57 1.48 107.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1632 0.1562 0.1525 0.1463 0.1136 0.1099 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.55 0.50 0.44 0.36 0.445 0.415 -
P/RPS 0.77 0.64 0.62 0.60 0.62 1.04 1.15 -23.44%
P/EPS 3.68 3.79 4.07 3.48 3.19 5.71 5.64 -24.75%
EY 27.19 26.37 24.60 28.72 31.38 17.50 17.73 32.94%
DY 0.03 0.03 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.66 0.60 0.49 0.79 0.76 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - 26/08/14 28/05/14 26/02/14 20/11/13 28/08/13 28/05/13 -
Price 0.00 0.63 0.55 0.515 0.34 0.335 0.465 -
P/RPS 0.00 0.73 0.68 0.70 0.58 0.78 1.28 -
P/EPS 0.00 4.34 4.47 4.08 3.01 4.30 6.32 -
EY 0.00 23.02 22.36 24.54 33.22 23.25 15.82 -
DY 0.00 0.03 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.73 0.70 0.47 0.59 0.85 -

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