[L&G] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 28.89%
YoY- 1350.13%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 118,631 363,474 229,961 98,555 28,713 14,342 14,370 42.14%
PBT 43,352 176,753 85,588 18,012 1,062 6,527 11,695 24.39%
Tax -9,951 -41,772 -23,679 -4,566 -1,856 -481 -308 78.41%
NP 33,401 134,981 61,909 13,446 -794 6,046 11,387 19.63%
-
NP to SH 34,219 89,898 33,523 9,926 -794 6,046 11,387 20.11%
-
Tax Rate 22.95% 23.63% 27.67% 25.35% 174.76% 7.37% 2.63% -
Total Cost 85,230 228,493 168,052 85,109 29,507 8,296 2,983 74.80%
-
Net Worth 629,974 0 435,379 292,996 261,348 240,343 215,154 19.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 629,974 0 435,379 292,996 261,348 240,343 215,154 19.59%
NOSH 1,079,463 707,858 598,625 597,951 610,769 598,613 599,315 10.29%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.16% 37.14% 26.92% 13.64% -2.77% 42.16% 79.24% -
ROE 5.43% 0.00% 7.70% 3.39% -0.30% 2.52% 5.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.99 51.35 38.41 16.48 4.70 2.40 2.40 28.84%
EPS 3.17 12.70 5.60 1.66 -0.13 1.01 1.90 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5836 0.00 0.7273 0.49 0.4279 0.4015 0.359 8.43%
Adjusted Per Share Value based on latest NOSH - 601,351
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.99 12.23 7.73 3.31 0.97 0.48 0.48 42.30%
EPS 1.15 3.02 1.13 0.33 -0.03 0.20 0.38 20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.00 0.1464 0.0985 0.0879 0.0808 0.0724 19.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.395 0.63 0.36 0.40 0.28 0.47 0.40 -
P/RPS 3.59 1.23 0.94 2.43 5.96 19.62 16.68 -22.57%
P/EPS 12.46 4.96 6.43 24.10 -215.38 46.53 21.05 -8.36%
EY 8.03 20.16 15.56 4.15 -0.46 2.15 4.75 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.49 0.82 0.65 1.17 1.11 -7.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 - 20/11/13 28/11/12 23/11/11 23/11/10 25/11/09 -
Price 0.415 0.00 0.34 0.43 0.34 0.47 0.34 -
P/RPS 3.78 0.00 0.89 2.61 7.23 19.62 14.18 -19.76%
P/EPS 13.09 0.00 6.07 25.90 -261.54 46.53 17.89 -5.07%
EY 7.64 0.00 16.47 3.86 -0.38 2.15 5.59 5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.47 0.88 0.79 1.17 0.95 -4.73%

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