[L&G] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 194.75%
YoY- 81.05%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 32,144 28,740 24,428 37,611 36,716 38,444 38,392 -11.13%
PBT 25,400 23,390 34,972 17,714 9,429 9,834 12,428 60.83%
Tax -3,044 -616 -776 -2,399 -4,233 -3,874 -4,380 -21.48%
NP 22,356 22,774 34,196 15,315 5,196 5,960 8,048 97.24%
-
NP to SH 22,356 22,774 34,196 15,315 5,196 5,960 8,048 97.24%
-
Tax Rate 11.98% 2.63% 2.22% 13.54% 44.89% 39.39% 35.24% -
Total Cost 9,788 5,966 -9,768 22,296 31,520 32,484 30,344 -52.86%
-
Net Worth 219,827 215,154 212,409 199,890 185,856 197,871 20,948,471 -95.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 219,827 215,154 212,409 199,890 185,856 197,871 20,948,471 -95.16%
NOSH 598,821 599,315 597,832 597,401 599,538 596,000 591,764 0.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 69.55% 79.24% 139.99% 40.72% 14.15% 15.50% 20.96% -
ROE 10.17% 10.58% 16.10% 7.66% 2.80% 3.01% 0.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.37 4.80 4.09 6.30 6.12 6.45 6.49 -11.83%
EPS 3.73 3.80 5.72 2.56 0.87 1.00 1.36 95.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3671 0.359 0.3553 0.3346 0.31 0.332 35.40 -95.20%
Adjusted Per Share Value based on latest NOSH - 599,787
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.08 0.97 0.82 1.27 1.23 1.29 1.29 -11.14%
EPS 0.75 0.77 1.15 0.52 0.17 0.20 0.27 97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0724 0.0714 0.0672 0.0625 0.0666 7.0459 -95.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.40 0.26 0.17 0.17 0.22 0.30 -
P/RPS 6.52 8.34 6.36 2.70 2.78 3.41 4.62 25.73%
P/EPS 9.38 10.53 4.55 6.63 19.62 22.00 22.06 -43.36%
EY 10.67 9.50 22.00 15.08 5.10 4.55 4.53 76.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 0.73 0.51 0.55 0.66 0.01 1964.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 28/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.47 0.34 0.29 0.28 0.17 0.18 0.28 -
P/RPS 8.76 7.09 7.10 4.45 2.78 2.79 4.32 60.00%
P/EPS 12.59 8.95 5.07 10.92 19.62 18.00 20.59 -27.89%
EY 7.94 11.18 19.72 9.16 5.10 5.56 4.86 38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.95 0.82 0.84 0.55 0.54 0.01 2417.49%

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