[L&G] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 595.3%
YoY- -56.09%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 197,110 193,668 130,799 70,598 57,426 47,628 44,202 170.18%
PBT 36,024 54,596 43,499 12,368 2,124 -5,776 13,878 88.54%
Tax -9,132 -13,724 -10,379 -3,912 -3,712 -1,412 -3,665 83.48%
NP 26,892 40,872 33,120 8,456 -1,588 -7,188 10,213 90.34%
-
NP to SH 19,852 30,804 30,369 7,865 -1,588 -7,188 10,213 55.56%
-
Tax Rate 25.35% 25.14% 23.86% 31.63% 174.76% - 26.41% -
Total Cost 170,218 152,796 97,679 62,142 59,014 54,816 33,989 191.85%
-
Net Worth 292,996 290,309 282,553 261,164 261,348 255,593 256,220 9.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 292,996 290,309 282,553 261,164 261,348 255,593 256,220 9.32%
NOSH 597,951 596,976 598,503 595,858 610,769 598,999 597,251 0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.64% 21.10% 25.32% 11.98% -2.77% -15.09% 23.11% -
ROE 6.78% 10.61% 10.75% 3.01% -0.61% -2.81% 3.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.96 32.44 21.85 11.85 9.40 7.95 7.40 169.97%
EPS 3.32 5.16 5.08 1.32 -0.26 -1.20 1.71 55.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4863 0.4721 0.4383 0.4279 0.4267 0.429 9.24%
Adjusted Per Share Value based on latest NOSH - 597,589
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.63 6.51 4.40 2.37 1.93 1.60 1.49 169.79%
EPS 0.67 1.04 1.02 0.26 -0.05 -0.24 0.34 56.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0976 0.095 0.0878 0.0879 0.086 0.0862 9.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.38 0.34 0.34 0.28 0.43 0.46 -
P/RPS 1.21 1.17 1.56 2.87 2.98 5.41 6.22 -66.32%
P/EPS 12.05 7.36 6.70 25.76 -107.69 -35.83 26.90 -41.36%
EY 8.30 13.58 14.92 3.88 -0.93 -2.79 3.72 70.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.72 0.78 0.65 1.01 1.07 -16.21%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 15/08/12 30/05/12 21/02/12 23/11/11 25/08/11 27/05/11 -
Price 0.43 0.47 0.31 0.39 0.34 0.32 0.44 -
P/RPS 1.30 1.45 1.42 3.29 3.62 4.02 5.95 -63.62%
P/EPS 12.95 9.11 6.11 29.55 -130.77 -26.67 25.73 -36.64%
EY 7.72 10.98 16.37 3.38 -0.76 -3.75 3.89 57.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 0.66 0.89 0.79 0.75 1.03 -9.93%

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