[L&G] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -1.84%
YoY- 330.25%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 28,684 24,040 30,214 32,144 28,740 24,428 37,611 -16.51%
PBT 13,054 6,368 30,950 25,400 23,390 34,972 17,714 -18.39%
Tax -962 -808 -1,268 -3,044 -616 -776 -2,399 -45.59%
NP 12,092 5,560 29,682 22,356 22,774 34,196 15,315 -14.56%
-
NP to SH 12,092 5,560 29,682 22,356 22,774 34,196 15,315 -14.56%
-
Tax Rate 7.37% 12.69% 4.10% 11.98% 2.63% 2.22% 13.54% -
Total Cost 16,592 18,480 532 9,788 5,966 -9,768 22,296 -17.86%
-
Net Worth 240,343 233,217 231,739 219,827 215,154 212,409 199,890 13.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 240,343 233,217 231,739 219,827 215,154 212,409 199,890 13.06%
NOSH 598,613 604,347 598,036 598,821 599,315 597,832 597,401 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 42.16% 23.13% 98.24% 69.55% 79.24% 139.99% 40.72% -
ROE 5.03% 2.38% 12.81% 10.17% 10.58% 16.10% 7.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.79 3.98 5.05 5.37 4.80 4.09 6.30 -16.68%
EPS 2.02 0.92 4.96 3.73 3.80 5.72 2.56 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.3859 0.3875 0.3671 0.359 0.3553 0.3346 12.90%
Adjusted Per Share Value based on latest NOSH - 597,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.96 0.81 1.02 1.08 0.97 0.82 1.27 -17.00%
EPS 0.41 0.19 1.00 0.75 0.77 1.15 0.52 -14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0784 0.0779 0.0739 0.0724 0.0714 0.0672 13.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.47 0.40 0.48 0.35 0.40 0.26 0.17 -
P/RPS 9.81 10.06 9.50 6.52 8.34 6.36 2.70 136.15%
P/EPS 23.27 43.48 9.67 9.38 10.53 4.55 6.63 130.77%
EY 4.30 2.30 10.34 10.67 9.50 22.00 15.08 -56.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 1.24 0.95 1.11 0.73 0.51 73.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 24/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.47 0.46 0.38 0.47 0.34 0.29 0.28 -
P/RPS 9.81 11.56 7.52 8.76 7.09 7.10 4.45 69.30%
P/EPS 23.27 50.00 7.66 12.59 8.95 5.07 10.92 65.51%
EY 4.30 2.00 13.06 7.94 11.18 19.72 9.16 -39.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.19 0.98 1.28 0.95 0.82 0.84 24.69%

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