[L&G] QoQ Cumulative 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- 292.99%
YoY- 81.05%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 24,108 14,370 6,107 37,611 27,537 19,222 9,598 84.46%
PBT 19,050 11,695 8,743 17,714 7,072 4,917 3,107 233.88%
Tax -2,283 -308 -194 -2,399 -3,175 -1,937 -1,095 62.98%
NP 16,767 11,387 8,549 15,315 3,897 2,980 2,012 309.45%
-
NP to SH 16,767 11,387 8,549 15,315 3,897 2,980 2,012 309.45%
-
Tax Rate 11.98% 2.63% 2.22% 13.54% 44.90% 39.39% 35.24% -
Total Cost 7,341 2,983 -2,442 22,296 23,640 16,242 7,586 -2.15%
-
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 7.63% 5.29% 4.02% 7.66% 2.10% 1.51% 0.01% -
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 4.03 2.40 1.02 6.30 4.59 3.23 1.62 83.29%
EPS 2.80 1.90 1.43 2.56 0.65 0.50 0.34 306.24%
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 0.81 0.48 0.21 1.27 0.93 0.65 0.32 85.41%
EPS 0.56 0.38 0.29 0.52 0.13 0.10 0.07 298.48%
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 8.69 16.68 25.45 2.70 3.70 6.82 18.50 -39.48%
P/EPS 12.50 21.05 18.18 6.63 26.15 44.00 88.24 -72.72%
EY 8.00 4.75 5.50 15.08 3.82 2.27 1.13 267.38%
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 11.67 14.18 28.39 4.45 3.70 5.58 17.26 -22.91%
P/EPS 16.79 17.89 20.28 10.92 26.15 36.00 82.35 -65.25%
EY 5.96 5.59 4.93 9.16 3.82 2.78 1.21 188.65%
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