[L&G] YoY TTM 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- -9.85%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 342,061 465,366 491,916 216,293 130,799 44,202 30,215 49.79%
PBT 127,171 192,338 174,759 72,761 43,499 13,877 30,950 26.53%
Tax -35,579 -48,924 -46,082 -15,584 -10,379 -3,665 -1,268 74.23%
NP 91,592 143,414 128,677 57,177 33,120 10,212 29,682 20.63%
-
NP to SH 94,877 105,428 75,329 43,969 30,369 10,212 29,682 21.34%
-
Tax Rate 27.98% 25.44% 26.37% 21.42% 23.86% 26.41% 4.10% -
Total Cost 250,469 321,952 363,239 159,116 97,679 33,990 533 178.56%
-
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 % 0.23% 0.20% 0.16% - - - - -
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 26.78% 30.82% 26.16% 26.43% 25.32% 23.10% 98.24% -
ROE 13.60% 17.10% 16.22% 13.46% 10.77% 3.99% 12.84% -
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 31.29 43.94 80.31 36.19 21.88 7.41 5.06 35.44%
EPS 8.68 9.95 12.30 7.36 5.08 1.71 4.97 9.72%
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 11.51 15.65 16.55 7.27 4.40 1.49 1.02 49.71%
EPS 3.19 3.55 2.53 1.48 1.02 0.34 1.00 21.30%
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 1.10 1.14 0.62 1.15 1.55 6.21 9.48 -30.13%
P/EPS 3.97 5.02 4.07 5.64 6.69 26.87 9.65 -13.74%
EY 25.16 19.91 24.60 17.73 14.94 3.72 10.36 15.92%
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 - 28/05/14 28/05/13 30/05/12 27/05/11 25/05/10 -
Price 0.34 0.00 0.55 0.465 0.31 0.44 0.38 -
P/RPS 1.09 0.00 0.68 1.28 1.42 5.94 7.51 -27.48%
P/EPS 3.92 0.00 4.47 6.32 6.10 25.70 7.64 -10.51%
EY 25.53 0.00 22.36 15.82 16.39 3.89 13.08 11.77%
DY 0.06 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 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