[L&G] YoY 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- 546.25%
YoY- 114.84%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 39,236 45,524 141,213 34,593 24,236 14,079 9,739 26.12%
PBT 7,953 9,149 50,035 20,362 8,214 8,890 7,355 1.31%
Tax -2,672 -2,704 -13,318 -4,689 -1,078 -1,503 -1,975 5.16%
NP 5,281 6,445 36,717 15,673 7,136 7,387 5,380 -0.30%
-
NP to SH 5,849 8,434 24,994 14,379 6,693 7,387 5,380 1.40%
-
Tax Rate 33.60% 29.56% 26.62% 23.03% 13.12% 16.91% 26.85% -
Total Cost 33,955 39,079 104,496 18,920 17,100 6,692 4,359 40.77%
-
Net Worth 637,540 613,573 453,294 307,890 261,923 249,176 219,444 19.44%
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 637,540 613,573 453,294 307,890 261,923 249,176 219,444 19.44%
NOSH 1,083,148 1,054,249 618,663 599,124 597,589 600,569 597,777 10.40%
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 13.46% 14.16% 26.00% 45.31% 29.44% 52.47% 55.24% -
ROE 0.92% 1.37% 5.51% 4.67% 2.56% 2.96% 2.45% -
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 3.62 4.32 22.83 5.77 4.06 2.34 1.63 14.21%
EPS 0.54 0.80 4.04 2.40 1.12 1.23 0.90 -8.15%
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 1.32 1.53 4.75 1.16 0.82 0.47 0.33 25.97%
EPS 0.20 0.28 0.84 0.48 0.23 0.25 0.18 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2144 0.2064 0.1525 0.1036 0.0881 0.0838 0.0738 19.44%
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 10.35 12.04 1.93 7.10 8.38 20.05 21.48 -11.45%
P/EPS 69.44 65.00 10.89 17.08 30.36 38.21 38.89 10.13%
EY 1.44 1.54 9.18 5.85 3.29 2.62 2.57 -9.19%
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 9.66 12.04 2.26 6.93 9.62 18.77 28.85 -16.66%
P/EPS 64.81 65.00 12.75 16.67 34.82 35.77 52.22 3.66%
EY 1.54 1.54 7.84 6.00 2.87 2.80 1.91 -3.52%
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