[L&G] YoY Quarter Result on 31-Dec-2011 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 567.3%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 45,524 141,213 34,593 24,236 14,079 9,739 8,315 32.74%
PBT 9,149 50,035 20,362 8,214 8,890 7,355 2,155 27.23%
Tax -2,704 -13,318 -4,689 -1,078 -1,503 -1,975 -1,238 13.89%
NP 6,445 36,717 15,673 7,136 7,387 5,380 917 38.38%
-
NP to SH 8,434 24,994 14,379 6,693 7,387 5,380 917 44.72%
-
Tax Rate 29.56% 26.62% 23.03% 13.12% 16.91% 26.85% 57.45% -
Total Cost 39,079 104,496 18,920 17,100 6,692 4,359 7,398 31.95%
-
Net Worth 613,573 453,294 307,890 261,923 249,176 219,444 189,513 21.61%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 613,573 453,294 307,890 261,923 249,176 219,444 189,513 21.61%
NOSH 1,054,249 618,663 599,124 597,589 600,569 597,777 611,333 9.50%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.16% 26.00% 45.31% 29.44% 52.47% 55.24% 11.03% -
ROE 1.37% 5.51% 4.67% 2.56% 2.96% 2.45% 0.48% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.32 22.83 5.77 4.06 2.34 1.63 1.36 21.23%
EPS 0.80 4.04 2.40 1.12 1.23 0.90 0.15 32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.7327 0.5139 0.4383 0.4149 0.3671 0.31 11.06%
Adjusted Per Share Value based on latest NOSH - 597,589
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.53 4.75 1.16 0.82 0.47 0.33 0.28 32.69%
EPS 0.28 0.84 0.48 0.23 0.25 0.18 0.03 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.1525 0.1036 0.0881 0.0838 0.0738 0.0637 21.63%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.52 0.44 0.41 0.34 0.47 0.35 0.17 -
P/RPS 12.04 1.93 7.10 8.38 20.05 21.48 12.50 -0.62%
P/EPS 65.00 10.89 17.08 30.36 38.21 38.89 113.33 -8.84%
EY 1.54 9.18 5.85 3.29 2.62 2.57 0.88 9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.60 0.80 0.78 1.13 0.95 0.55 8.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 26/02/14 19/02/13 21/02/12 24/02/11 24/02/10 25/02/09 -
Price 0.52 0.515 0.40 0.39 0.44 0.47 0.17 -
P/RPS 12.04 2.26 6.93 9.62 18.77 28.85 12.50 -0.62%
P/EPS 65.00 12.75 16.67 34.82 35.77 52.22 113.33 -8.84%
EY 1.54 7.84 6.00 2.87 2.80 1.91 0.88 9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.70 0.78 0.89 1.06 1.28 0.55 8.34%

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