[L&G] YoY Annualized Quarter 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- 286.11%
YoY- 197.36%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 465,366 491,916 216,293 130,799 44,202 30,214 37,611 52.05%
PBT 192,338 174,759 72,761 43,499 13,878 30,950 17,714 48.78%
Tax -48,924 -46,082 -15,584 -10,379 -3,665 -1,268 -2,399 65.25%
NP 143,414 128,677 57,177 33,120 10,213 29,682 15,315 45.15%
-
NP to SH 105,428 75,329 43,969 30,369 10,213 29,682 15,315 37.90%
-
Tax Rate 25.44% 26.37% 21.42% 23.86% 26.41% 4.10% 13.54% -
Total Cost 321,952 363,239 159,116 97,679 33,989 532 22,296 56.01%
-
Net Worth 514,591 464,471 326,985 282,553 256,220 231,739 199,890 17.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 176 122 - - - - - -
Div Payout % 0.17% 0.16% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 514,591 464,471 326,985 282,553 256,220 231,739 199,890 17.06%
NOSH 883,721 612,678 598,217 598,503 597,251 598,036 597,401 6.74%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 30.82% 26.16% 26.43% 25.32% 23.11% 98.24% 40.72% -
ROE 20.49% 16.22% 13.45% 10.75% 3.99% 12.81% 7.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 52.66 80.29 36.16 21.85 7.40 5.05 6.30 42.43%
EPS 11.93 12.29 7.35 5.08 1.71 4.96 2.56 29.22%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5823 0.7581 0.5466 0.4721 0.429 0.3875 0.3346 9.66%
Adjusted Per Share Value based on latest NOSH - 597,682
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.65 16.55 7.27 4.40 1.49 1.02 1.27 51.95%
EPS 3.55 2.53 1.48 1.02 0.34 1.00 0.52 37.71%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.1562 0.11 0.095 0.0862 0.0779 0.0672 17.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.50 0.50 0.415 0.34 0.46 0.48 0.17 -
P/RPS 0.95 0.62 1.15 1.56 6.22 9.50 2.70 -15.97%
P/EPS 4.19 4.07 5.65 6.70 26.90 9.67 6.63 -7.35%
EY 23.86 24.59 17.71 14.92 3.72 10.34 15.08 7.94%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.76 0.72 1.07 1.24 0.51 9.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 28/05/14 28/05/13 30/05/12 27/05/11 25/05/10 28/05/09 -
Price 0.50 0.55 0.465 0.31 0.44 0.38 0.28 -
P/RPS 0.95 0.69 1.29 1.42 5.95 7.52 4.45 -22.68%
P/EPS 4.19 4.47 6.33 6.11 25.73 7.66 10.92 -14.74%
EY 23.86 22.35 15.81 16.37 3.89 13.06 9.16 17.29%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.85 0.66 1.03 0.98 0.84 0.39%

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