[L&G] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -33.4%
YoY- 282.11%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 24,040 30,214 32,144 28,740 24,428 37,611 36,716 -24.65%
PBT 6,368 30,950 25,400 23,390 34,972 17,714 9,429 -23.07%
Tax -808 -1,268 -3,044 -616 -776 -2,399 -4,233 -66.94%
NP 5,560 29,682 22,356 22,774 34,196 15,315 5,196 4.63%
-
NP to SH 5,560 29,682 22,356 22,774 34,196 15,315 5,196 4.63%
-
Tax Rate 12.69% 4.10% 11.98% 2.63% 2.22% 13.54% 44.89% -
Total Cost 18,480 532 9,788 5,966 -9,768 22,296 31,520 -30.01%
-
Net Worth 233,217 231,739 219,827 215,154 212,409 199,890 185,856 16.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 233,217 231,739 219,827 215,154 212,409 199,890 185,856 16.38%
NOSH 604,347 598,036 598,821 599,315 597,832 597,401 599,538 0.53%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.13% 98.24% 69.55% 79.24% 139.99% 40.72% 14.15% -
ROE 2.38% 12.81% 10.17% 10.58% 16.10% 7.66% 2.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.98 5.05 5.37 4.80 4.09 6.30 6.12 -24.99%
EPS 0.92 4.96 3.73 3.80 5.72 2.56 0.87 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3859 0.3875 0.3671 0.359 0.3553 0.3346 0.31 15.76%
Adjusted Per Share Value based on latest NOSH - 603,829
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.81 1.02 1.08 0.97 0.82 1.27 1.23 -24.36%
EPS 0.19 1.00 0.75 0.77 1.15 0.52 0.17 7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0779 0.0739 0.0724 0.0714 0.0672 0.0625 16.36%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.48 0.35 0.40 0.26 0.17 0.17 -
P/RPS 10.06 9.50 6.52 8.34 6.36 2.70 2.78 136.26%
P/EPS 43.48 9.67 9.38 10.53 4.55 6.63 19.62 70.22%
EY 2.30 10.34 10.67 9.50 22.00 15.08 5.10 -41.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.24 0.95 1.11 0.73 0.51 0.55 53.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 24/02/10 25/11/09 26/08/09 28/05/09 25/02/09 -
Price 0.46 0.38 0.47 0.34 0.29 0.28 0.17 -
P/RPS 11.56 7.52 8.76 7.09 7.10 4.45 2.78 159.26%
P/EPS 50.00 7.66 12.59 8.95 5.07 10.92 19.62 86.89%
EY 2.00 13.06 7.94 11.18 19.72 9.16 5.10 -46.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.98 1.28 0.95 0.82 0.84 0.55 67.52%

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