[L&G] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 595.3%
YoY- -56.09%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 545,330 494,898 177,530 70,598 37,894 32,144 36,716 56.75%
PBT 247,869 180,830 51,165 12,368 20,557 25,400 9,429 72.39%
Tax -59,301 -49,329 -12,340 -3,912 -2,645 -3,044 -4,233 55.23%
NP 188,568 131,501 38,825 8,456 17,912 22,356 5,196 81.90%
-
NP to SH 131,109 78,022 32,406 7,865 17,912 22,356 5,196 71.21%
-
Tax Rate 23.92% 27.28% 24.12% 31.63% 12.87% 11.98% 44.89% -
Total Cost 356,762 363,397 138,705 62,142 19,982 9,788 31,520 49.81%
-
Net Worth 479,306 452,749 307,643 261,164 247,722 219,827 185,856 17.09%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 479,306 452,749 307,643 261,164 247,722 219,827 185,856 17.09%
NOSH 823,551 617,919 598,645 595,858 597,066 598,821 599,538 5.43%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 34.58% 26.57% 21.87% 11.98% 47.27% 69.55% 14.15% -
ROE 27.35% 17.23% 10.53% 3.01% 7.23% 10.17% 2.80% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 66.22 80.09 29.66 11.85 6.35 5.37 6.12 48.69%
EPS 15.92 12.63 5.41 1.32 3.00 3.73 0.87 62.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.7327 0.5139 0.4383 0.4149 0.3671 0.31 11.06%
Adjusted Per Share Value based on latest NOSH - 597,589
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 18.34 16.65 5.97 2.37 1.27 1.08 1.23 56.85%
EPS 4.41 2.62 1.09 0.26 0.60 0.75 0.17 72.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.1523 0.1035 0.0878 0.0833 0.0739 0.0625 17.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.52 0.44 0.41 0.34 0.47 0.35 0.17 -
P/RPS 0.79 0.55 1.38 2.87 7.41 6.52 2.78 -18.90%
P/EPS 3.27 3.48 7.57 25.76 15.67 9.38 19.62 -25.80%
EY 30.62 28.70 13.20 3.88 6.38 10.67 5.10 34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.60 0.80 0.78 1.13 0.95 0.55 8.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 26/02/14 19/02/13 21/02/12 24/02/11 24/02/10 25/02/09 -
Price 0.52 0.515 0.40 0.39 0.44 0.47 0.17 -
P/RPS 0.79 0.64 1.35 3.29 6.93 8.76 2.78 -18.90%
P/EPS 3.27 4.08 7.39 29.55 14.67 12.59 19.62 -25.80%
EY 30.62 24.52 13.53 3.38 6.82 7.94 5.10 34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.70 0.78 0.89 1.06 1.28 0.55 8.34%

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