[L&G] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 6.22%
YoY- 17.15%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 282,562 383,577 555,186 257,790 167,309 50,099 30,118 45.17%
PBT 114,816 160,206 204,501 88,832 58,592 10,841 23,799 29.95%
Tax -31,713 -40,281 -52,445 -21,063 -13,457 -3,816 -1,276 70.74%
NP 83,103 119,925 152,056 67,769 45,135 7,025 22,523 24.28%
-
NP to SH 84,044 97,529 93,906 46,703 39,867 7,025 22,523 24.51%
-
Tax Rate 27.62% 25.14% 25.65% 23.71% 22.97% 35.20% 5.36% -
Total Cost 199,459 263,652 403,130 190,021 122,174 43,074 7,595 72.32%
-
Net Worth 706,367 645,023 485,303 337,878 290,309 255,593 233,217 20.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 218 211 122 - - - - -
Div Payout % 0.26% 0.22% 0.13% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 706,367 645,023 485,303 337,878 290,309 255,593 233,217 20.26%
NOSH 1,093,617 1,077,193 647,589 599,712 596,976 598,999 604,347 10.38%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 29.41% 31.26% 27.39% 26.29% 26.98% 14.02% 74.78% -
ROE 11.90% 15.12% 19.35% 13.82% 13.73% 2.75% 9.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.84 35.61 85.73 42.99 28.03 8.36 4.98 31.54%
EPS 7.68 9.05 14.50 7.79 6.68 1.17 3.73 12.77%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.6459 0.5988 0.7494 0.5634 0.4863 0.4267 0.3859 8.95%
Adjusted Per Share Value based on latest NOSH - 599,712
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.50 12.90 18.67 8.67 5.63 1.69 1.01 45.23%
EPS 2.83 3.28 3.16 1.57 1.34 0.24 0.76 24.47%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.217 0.1632 0.1136 0.0976 0.086 0.0784 20.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.385 0.43 0.55 0.445 0.38 0.43 0.40 -
P/RPS 1.49 1.21 0.64 1.04 1.36 5.14 8.03 -24.45%
P/EPS 5.01 4.75 3.79 5.71 5.69 36.66 10.73 -11.91%
EY 19.96 21.06 26.37 17.50 17.57 2.73 9.32 13.52%
DY 0.05 0.05 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.73 0.79 0.78 1.01 1.04 -8.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 - 26/08/14 28/08/13 15/08/12 25/08/11 25/08/10 -
Price 0.42 0.00 0.63 0.335 0.47 0.32 0.46 -
P/RPS 1.63 0.00 0.73 0.78 1.68 3.83 9.23 -25.07%
P/EPS 5.47 0.00 4.34 4.30 7.04 27.29 12.34 -12.66%
EY 18.30 0.00 23.02 23.25 14.21 3.66 8.10 14.53%
DY 0.05 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.84 0.59 0.97 0.75 1.19 -9.57%

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