[L&G] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 1034.02%
YoY- 197.39%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 210,998 200,641 167,309 130,799 68,730 58,573 50,099 159.66%
PBT 72,597 60,449 58,592 43,499 7,736 8,412 10,841 253.23%
Tax -16,700 -13,089 -13,457 -10,379 -4,615 -5,040 -3,816 166.35%
NP 55,897 47,360 45,135 33,120 3,121 3,372 7,025 296.06%
-
NP to SH 48,775 41,089 39,867 30,369 2,678 3,372 7,025 261.81%
-
Tax Rate 23.00% 21.65% 22.97% 23.86% 59.66% 59.91% 35.20% -
Total Cost 155,101 153,281 122,174 97,679 65,609 55,201 43,074 134.01%
-
Net Worth 307,890 294,662 290,309 282,106 261,923 252,460 255,593 13.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 307,890 294,662 290,309 282,106 261,923 252,460 255,593 13.14%
NOSH 599,124 601,351 596,976 597,682 597,589 589,999 598,999 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.49% 23.60% 26.98% 25.32% 4.54% 5.76% 14.02% -
ROE 15.84% 13.94% 13.73% 10.77% 1.02% 1.34% 2.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.22 33.37 28.03 21.88 11.50 9.93 8.36 159.71%
EPS 8.14 6.83 6.68 5.08 0.45 0.57 1.17 262.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.49 0.4863 0.472 0.4383 0.4279 0.4267 13.13%
Adjusted Per Share Value based on latest NOSH - 597,682
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.10 6.75 5.63 4.40 2.31 1.97 1.69 159.23%
EPS 1.64 1.38 1.34 1.02 0.09 0.11 0.24 258.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.0991 0.0976 0.0949 0.0881 0.0849 0.086 13.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.40 0.38 0.34 0.34 0.28 0.43 -
P/RPS 1.16 1.20 1.36 1.55 2.96 2.82 5.14 -62.76%
P/EPS 5.04 5.85 5.69 6.69 75.87 48.99 36.66 -73.20%
EY 19.86 17.08 17.57 14.94 1.32 2.04 2.73 273.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.78 0.72 0.78 0.65 1.01 -14.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 28/11/12 15/08/12 30/05/12 21/02/12 23/11/11 25/08/11 -
Price 0.40 0.43 0.47 0.31 0.39 0.34 0.32 -
P/RPS 1.14 1.29 1.68 1.42 3.39 3.42 3.83 -55.25%
P/EPS 4.91 6.29 7.04 6.10 87.03 59.49 27.29 -67.96%
EY 20.35 15.89 14.21 16.39 1.15 1.68 3.66 212.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.97 0.66 0.89 0.79 0.75 2.63%

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