[L&G] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 36.75%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 184,194 56,368 120,742 83,145 77,850 15,781 6,106 76.34%
PBT 75,866 6,436 39,136 34,387 34,223 -1,540 11,900 36.13%
Tax -22,956 -4,448 -9,085 -6,329 -7,445 -1,681 1,015 -
NP 52,910 1,988 30,051 28,058 26,778 -3,221 12,915 26.46%
-
NP to SH 54,809 7,096 16,812 19,664 24,470 -3,221 12,915 27.21%
-
Tax Rate 30.26% 69.11% 23.21% 18.41% 21.75% - -8.53% -
Total Cost 131,284 54,380 90,691 55,087 51,072 19,002 -6,809 -
-
Net Worth 697,385 616,716 464,324 326,697 282,106 255,890 231,221 20.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 218 211 122 - - - - -
Div Payout % 0.40% 2.99% 0.73% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 697,385 616,716 464,324 326,697 282,106 255,890 231,221 20.18%
NOSH 1,093,081 1,059,104 612,484 597,689 597,682 596,481 597,009 10.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.73% 3.53% 24.89% 33.75% 34.40% -20.41% 211.51% -
ROE 7.86% 1.15% 3.62% 6.02% 8.67% -1.26% 5.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.85 5.32 19.71 13.91 13.03 2.65 1.02 59.51%
EPS 5.03 0.67 2.74 3.29 4.09 -0.54 2.16 15.11%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.5823 0.7581 0.5466 0.472 0.429 0.3873 8.66%
Adjusted Per Share Value based on latest NOSH - 597,689
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.20 1.90 4.06 2.80 2.62 0.53 0.21 75.71%
EPS 1.84 0.24 0.57 0.66 0.82 -0.11 0.43 27.38%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2346 0.2074 0.1562 0.1099 0.0949 0.0861 0.0778 20.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.345 0.50 0.50 0.415 0.34 0.46 0.48 -
P/RPS 2.05 9.39 2.54 2.98 2.61 17.39 46.93 -40.62%
P/EPS 6.88 74.63 18.22 12.61 8.30 -85.19 22.19 -17.71%
EY 14.53 1.34 5.49 7.93 12.04 -1.17 4.51 21.50%
DY 0.06 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.66 0.76 0.72 1.07 1.24 -12.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 28/05/14 28/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.34 0.50 0.55 0.465 0.31 0.44 0.38 -
P/RPS 2.02 9.39 2.79 3.34 2.38 16.63 37.15 -38.42%
P/EPS 6.78 74.63 20.04 14.13 7.57 -81.48 17.57 -14.66%
EY 14.75 1.34 4.99 7.08 13.21 -1.23 5.69 17.18%
DY 0.06 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 0.73 0.85 0.66 1.03 0.98 -9.72%

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