[L&G] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 35.68%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 342,062 465,366 491,916 216,293 130,799 44,202 30,214 49.79%
PBT 127,172 192,338 174,759 72,761 43,499 13,878 30,950 26.53%
Tax -35,580 -48,924 -46,082 -15,584 -10,379 -3,665 -1,268 74.23%
NP 91,592 143,414 128,677 57,177 33,120 10,213 29,682 20.63%
-
NP to SH 95,002 105,428 75,329 43,969 30,369 10,213 29,682 21.37%
-
Tax Rate 27.98% 25.44% 26.37% 21.42% 23.86% 26.41% 4.10% -
Total Cost 250,470 321,952 363,239 159,116 97,679 33,989 532 178.65%
-
Net Worth 693,050 514,591 464,471 326,985 282,553 256,220 231,739 20.01%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 217 176 122 - - - - -
Div Payout % 0.23% 0.17% 0.16% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 693,050 514,591 464,471 326,985 282,553 256,220 231,739 20.01%
NOSH 1,086,285 883,721 612,678 598,217 598,503 597,251 598,036 10.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 26.78% 30.82% 26.16% 26.43% 25.32% 23.11% 98.24% -
ROE 13.71% 20.49% 16.22% 13.45% 10.75% 3.99% 12.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.49 52.66 80.29 36.16 21.85 7.40 5.05 35.63%
EPS 8.74 11.93 12.29 7.35 5.08 1.71 4.96 9.89%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.5823 0.7581 0.5466 0.4721 0.429 0.3875 8.65%
Adjusted Per Share Value based on latest NOSH - 597,689
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.51 15.65 16.55 7.27 4.40 1.49 1.02 49.71%
EPS 3.20 3.55 2.53 1.48 1.02 0.34 1.00 21.37%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2331 0.1731 0.1562 0.11 0.095 0.0862 0.0779 20.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.345 0.50 0.50 0.415 0.34 0.46 0.48 -
P/RPS 1.10 0.95 0.62 1.15 1.56 6.22 9.50 -30.16%
P/EPS 3.94 4.19 4.07 5.65 6.70 26.90 9.67 -13.88%
EY 25.35 23.86 24.59 17.71 14.92 3.72 10.34 16.10%
DY 0.06 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.66 0.76 0.72 1.07 1.24 -12.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 28/05/14 28/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.34 0.50 0.55 0.465 0.31 0.44 0.38 -
P/RPS 1.08 0.95 0.69 1.29 1.42 5.95 7.52 -27.61%
P/EPS 3.89 4.19 4.47 6.33 6.11 25.73 7.66 -10.66%
EY 25.72 23.86 22.35 15.81 16.37 3.89 13.06 11.94%
DY 0.06 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 0.73 0.85 0.66 1.03 0.98 -9.72%

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