[L&G] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 8.26%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 7,204 39,236 45,524 141,213 34,593 24,236 14,079 -10.55%
PBT 18,006 7,953 9,149 50,035 20,362 8,214 8,890 12.47%
Tax -3,139 -2,672 -2,704 -13,318 -4,689 -1,078 -1,503 13.04%
NP 14,867 5,281 6,445 36,717 15,673 7,136 7,387 12.35%
-
NP to SH 15,900 5,849 8,434 24,994 14,379 6,693 7,387 13.61%
-
Tax Rate 17.43% 33.60% 29.56% 26.62% 23.03% 13.12% 16.91% -
Total Cost -7,663 33,955 39,079 104,496 18,920 17,100 6,692 -
-
Net Worth 715,723 637,540 613,573 453,294 307,890 261,923 249,176 19.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 715,723 637,540 613,573 453,294 307,890 261,923 249,176 19.20%
NOSH 1,119,718 1,083,148 1,054,249 618,663 599,124 597,589 600,569 10.93%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 206.37% 13.46% 14.16% 26.00% 45.31% 29.44% 52.47% -
ROE 2.22% 0.92% 1.37% 5.51% 4.67% 2.56% 2.96% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.64 3.62 4.32 22.83 5.77 4.06 2.34 -19.41%
EPS 1.42 0.54 0.80 4.04 2.40 1.12 1.23 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6392 0.5886 0.582 0.7327 0.5139 0.4383 0.4149 7.46%
Adjusted Per Share Value based on latest NOSH - 618,663
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.24 1.32 1.53 4.75 1.16 0.82 0.47 -10.58%
EPS 0.53 0.20 0.28 0.84 0.48 0.23 0.25 13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2144 0.2064 0.1525 0.1036 0.0881 0.0838 19.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.305 0.375 0.52 0.44 0.41 0.34 0.47 -
P/RPS 47.41 10.35 12.04 1.93 7.10 8.38 20.05 15.40%
P/EPS 21.48 69.44 65.00 10.89 17.08 30.36 38.21 -9.14%
EY 4.66 1.44 1.54 9.18 5.85 3.29 2.62 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.89 0.60 0.80 0.78 1.13 -13.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 23/02/15 26/02/14 19/02/13 21/02/12 24/02/11 -
Price 0.325 0.35 0.52 0.515 0.40 0.39 0.44 -
P/RPS 50.51 9.66 12.04 2.26 6.93 9.62 18.77 17.91%
P/EPS 22.89 64.81 65.00 12.75 16.67 34.82 35.77 -7.16%
EY 4.37 1.54 1.54 7.84 6.00 2.87 2.80 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.89 0.70 0.78 0.89 1.06 -11.46%

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