[L&G] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -42.98%
YoY- -65.59%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 491,916 216,293 130,799 44,202 30,214 37,611 36,746 54.06%
PBT 174,759 72,761 43,499 13,878 30,950 17,714 7,810 67.82%
Tax -46,082 -15,584 -10,379 -3,665 -1,268 -2,399 649 -
NP 128,677 57,177 33,120 10,213 29,682 15,315 8,459 57.37%
-
NP to SH 75,329 43,969 30,369 10,213 29,682 15,315 8,459 43.94%
-
Tax Rate 26.37% 21.42% 23.86% 26.41% 4.10% 13.54% -8.31% -
Total Cost 363,239 159,116 97,679 33,989 532 22,296 28,287 52.99%
-
Net Worth 464,471 326,985 282,553 256,220 231,739 199,890 208,295 14.29%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 122 - - - - - - -
Div Payout % 0.16% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 464,471 326,985 282,553 256,220 231,739 199,890 208,295 14.29%
NOSH 612,678 598,217 598,503 597,251 598,036 597,401 599,929 0.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.16% 26.43% 25.32% 23.11% 98.24% 40.72% 23.02% -
ROE 16.22% 13.45% 10.75% 3.99% 12.81% 7.66% 4.06% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 80.29 36.16 21.85 7.40 5.05 6.30 6.13 53.50%
EPS 12.29 7.35 5.08 1.71 4.96 2.56 1.41 43.43%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7581 0.5466 0.4721 0.429 0.3875 0.3346 0.3472 13.89%
Adjusted Per Share Value based on latest NOSH - 596,481
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 16.55 7.27 4.40 1.49 1.02 1.27 1.24 53.98%
EPS 2.53 1.48 1.02 0.34 1.00 0.52 0.28 44.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.11 0.095 0.0862 0.0779 0.0672 0.0701 14.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.50 0.415 0.34 0.46 0.48 0.17 0.36 -
P/RPS 0.62 1.15 1.56 6.22 9.50 2.70 5.88 -31.25%
P/EPS 4.07 5.65 6.70 26.90 9.67 6.63 25.53 -26.35%
EY 24.59 17.71 14.92 3.72 10.34 15.08 3.92 35.78%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.72 1.07 1.24 0.51 1.04 -7.29%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 28/05/13 30/05/12 27/05/11 25/05/10 28/05/09 29/05/08 -
Price 0.55 0.465 0.31 0.44 0.38 0.28 0.34 -
P/RPS 0.69 1.29 1.42 5.95 7.52 4.45 5.55 -29.34%
P/EPS 4.47 6.33 6.11 25.73 7.66 10.92 24.11 -24.47%
EY 22.35 15.81 16.37 3.89 13.06 9.16 4.15 32.37%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.66 1.03 0.98 0.84 0.98 -4.78%

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