[L&G] YoY TTM 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- 15.71%
YoY- 60.29%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 219,007 214,235 529,740 454,319 210,998 68,730 34,527 36.01%
PBT 130,242 57,741 225,038 170,010 72,597 7,736 27,317 29.70%
Tax -34,611 -17,071 -53,561 -43,326 -16,700 -4,615 -969 81.37%
NP 95,631 40,670 171,477 126,684 55,897 3,121 26,348 23.94%
-
NP to SH 91,266 47,164 115,144 78,181 48,775 2,678 26,348 22.98%
-
Tax Rate 26.57% 29.56% 23.80% 25.48% 23.00% 59.66% 3.55% -
Total Cost 123,376 173,565 358,263 327,635 155,101 65,609 8,179 57.12%
-
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 218 211 122 - - - - -
Div Payout % 0.24% 0.45% 0.11% - - - - -
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 43.67% 18.98% 32.37% 27.88% 26.49% 4.54% 76.31% -
ROE 12.75% 7.40% 18.77% 17.25% 15.84% 1.02% 10.57% -
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 19.56 19.78 50.25 73.44 35.22 11.50 5.75 22.61%
EPS 8.15 4.35 10.92 12.64 8.14 0.45 4.39 10.85%
DPS 0.02 0.02 0.01 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 7.37 7.21 17.82 15.28 7.10 2.31 1.16 36.05%
EPS 3.07 1.59 3.87 2.63 1.64 0.09 0.89 22.89%
DPS 0.01 0.01 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 1.56 1.90 1.03 0.60 1.16 2.96 8.18 -24.11%
P/EPS 3.74 8.61 4.76 3.48 5.04 75.87 10.71 -16.07%
EY 26.72 11.61 21.00 28.72 19.86 1.32 9.33 19.14%
DY 0.06 0.05 0.02 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 - 26/02/14 19/02/13 21/02/12 24/02/11 -
Price 0.325 0.35 0.00 0.515 0.40 0.39 0.44 -
P/RPS 1.66 1.77 0.00 0.70 1.14 3.39 7.65 -22.46%
P/EPS 3.99 8.04 0.00 4.08 4.91 87.03 10.03 -14.22%
EY 25.08 12.44 0.00 24.54 20.35 1.15 9.97 16.60%
DY 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.00 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