[L&G] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 144.86%
YoY- 312.02%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 157,867 408,998 371,174 133,148 52,949 28,421 24,108 36.76%
PBT 51,305 185,902 135,623 38,374 9,276 15,418 19,050 17.94%
Tax -12,623 -44,476 -36,997 -9,255 -2,934 -1,984 -2,283 32.95%
NP 38,682 141,426 98,626 29,119 6,342 13,434 16,767 14.94%
-
NP to SH 40,068 98,332 58,517 24,305 5,899 13,434 16,767 15.61%
-
Tax Rate 24.60% 23.92% 27.28% 24.12% 31.63% 12.87% 11.98% -
Total Cost 119,185 267,572 272,548 104,029 46,607 14,987 7,341 59.09%
-
Net Worth 639,133 479,306 452,749 307,643 261,164 247,722 219,827 19.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 639,133 479,306 452,749 307,643 261,164 247,722 219,827 19.45%
NOSH 1,085,853 823,551 617,919 598,645 595,858 597,066 598,821 10.42%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.50% 34.58% 26.57% 21.87% 11.98% 47.27% 69.55% -
ROE 6.27% 20.52% 12.92% 7.90% 2.26% 5.42% 7.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.54 49.66 60.07 22.24 8.89 4.76 4.03 23.83%
EPS 3.69 11.94 9.47 4.06 0.99 2.25 2.80 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.582 0.7327 0.5139 0.4383 0.4149 0.3671 8.18%
Adjusted Per Share Value based on latest NOSH - 599,124
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.31 13.76 12.48 4.48 1.78 0.96 0.81 36.78%
EPS 1.35 3.31 1.97 0.82 0.20 0.45 0.56 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1612 0.1523 0.1035 0.0878 0.0833 0.0739 19.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.375 0.52 0.44 0.41 0.34 0.47 0.35 -
P/RPS 2.58 1.05 0.73 1.84 3.83 9.87 8.69 -18.31%
P/EPS 10.16 4.36 4.65 10.10 34.34 20.89 12.50 -3.39%
EY 9.84 22.96 21.52 9.90 2.91 4.79 8.00 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.60 0.80 0.78 1.13 0.95 -6.36%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 23/02/15 26/02/14 19/02/13 21/02/12 24/02/11 24/02/10 -
Price 0.35 0.52 0.515 0.40 0.39 0.44 0.47 -
P/RPS 2.41 1.05 0.86 1.80 4.39 9.24 11.67 -23.10%
P/EPS 9.49 4.36 5.44 9.85 39.39 19.56 16.79 -9.06%
EY 10.54 22.96 18.39 10.15 2.54 5.11 5.96 9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.70 0.78 0.89 1.06 1.28 -12.10%

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