[L&G] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 77.91%
YoY- -113.13%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 193,668 130,799 70,598 57,426 47,628 44,202 37,894 197.00%
PBT 54,596 43,499 12,368 2,124 -5,776 13,878 20,557 91.89%
Tax -13,724 -10,379 -3,912 -3,712 -1,412 -3,665 -2,645 200.01%
NP 40,872 33,120 8,456 -1,588 -7,188 10,213 17,912 73.40%
-
NP to SH 30,804 30,369 7,865 -1,588 -7,188 10,213 17,912 43.58%
-
Tax Rate 25.14% 23.86% 31.63% 174.76% - 26.41% 12.87% -
Total Cost 152,796 97,679 62,142 59,014 54,816 33,989 19,982 288.61%
-
Net Worth 290,309 282,553 261,164 261,348 255,593 256,220 247,722 11.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 290,309 282,553 261,164 261,348 255,593 256,220 247,722 11.16%
NOSH 596,976 598,503 595,858 610,769 598,999 597,251 597,066 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.10% 25.32% 11.98% -2.77% -15.09% 23.11% 47.27% -
ROE 10.61% 10.75% 3.01% -0.61% -2.81% 3.99% 7.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.44 21.85 11.85 9.40 7.95 7.40 6.35 196.91%
EPS 5.16 5.08 1.32 -0.26 -1.20 1.71 3.00 43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.4721 0.4383 0.4279 0.4267 0.429 0.4149 11.17%
Adjusted Per Share Value based on latest NOSH - 589,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.51 4.40 2.37 1.93 1.60 1.49 1.27 197.58%
EPS 1.04 1.02 0.26 -0.05 -0.24 0.34 0.60 44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.095 0.0878 0.0879 0.086 0.0862 0.0833 11.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.34 0.34 0.28 0.43 0.46 0.47 -
P/RPS 1.17 1.56 2.87 2.98 5.41 6.22 7.41 -70.81%
P/EPS 7.36 6.70 25.76 -107.69 -35.83 26.90 15.67 -39.60%
EY 13.58 14.92 3.88 -0.93 -2.79 3.72 6.38 65.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.78 0.65 1.01 1.07 1.13 -21.91%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 30/05/12 21/02/12 23/11/11 25/08/11 27/05/11 24/02/11 -
Price 0.47 0.31 0.39 0.34 0.32 0.44 0.44 -
P/RPS 1.45 1.42 3.29 3.62 4.02 5.95 6.93 -64.78%
P/EPS 9.11 6.11 29.55 -130.77 -26.67 25.73 14.67 -27.23%
EY 10.98 16.37 3.38 -0.76 -3.75 3.89 6.82 37.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.66 0.89 0.79 0.75 1.03 1.06 -5.74%

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