[L&G] YoY Annualized Quarter 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- 60.63%
YoY- 237.73%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 55,218 237,262 726,948 459,922 197,110 57,426 28,684 11.52%
PBT 72,740 86,704 353,506 171,176 36,024 2,124 13,054 33.11%
Tax -17,032 -19,902 -83,544 -47,358 -9,132 -3,712 -962 61.37%
NP 55,708 66,802 269,962 123,818 26,892 -1,588 12,092 28.96%
-
NP to SH 41,114 68,438 179,796 67,046 19,852 -1,588 12,092 22.60%
-
Tax Rate 23.41% 22.95% 23.63% 27.67% 25.35% 174.76% 7.37% -
Total Cost -490 170,460 456,986 336,104 170,218 59,014 16,592 -
-
Net Worth 687,395 629,974 0 435,379 292,996 261,348 240,343 19.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 687,395 629,974 0 435,379 292,996 261,348 240,343 19.12%
NOSH 1,099,304 1,079,463 707,858 598,625 597,951 610,769 598,613 10.65%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 100.89% 28.16% 37.14% 26.92% 13.64% -2.77% 42.16% -
ROE 5.98% 10.86% 0.00% 15.40% 6.78% -0.61% 5.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.02 21.98 102.70 76.83 32.96 9.40 4.79 0.78%
EPS 3.74 6.34 25.40 11.20 3.32 -0.26 2.02 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.5836 0.00 0.7273 0.49 0.4279 0.4015 7.65%
Adjusted Per Share Value based on latest NOSH - 598,134
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.86 7.98 24.45 15.47 6.63 1.93 0.96 11.64%
EPS 1.38 2.30 6.05 2.26 0.67 -0.05 0.41 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2119 0.00 0.1464 0.0985 0.0879 0.0808 19.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.41 0.395 0.63 0.36 0.40 0.28 0.47 -
P/RPS 8.16 1.80 0.61 0.47 1.21 2.98 9.81 -3.01%
P/EPS 10.96 6.23 2.48 3.21 12.05 -107.69 23.27 -11.78%
EY 9.12 16.05 40.32 31.11 8.30 -0.93 4.30 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.00 0.49 0.82 0.65 1.17 -9.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 - 20/11/13 28/11/12 23/11/11 23/11/10 -
Price 0.335 0.415 0.00 0.34 0.43 0.34 0.47 -
P/RPS 6.67 1.89 0.00 0.44 1.30 3.62 9.81 -6.22%
P/EPS 8.96 6.55 0.00 3.04 12.95 -130.77 23.27 -14.69%
EY 11.16 15.28 0.00 32.94 7.72 -0.76 4.30 17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.00 0.47 0.88 0.79 1.17 -12.08%

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