[L&G] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 111.26%
YoY- -81.99%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 149,389 167,332 183,329 200,350 266,985 251,476 263,271 -31.38%
PBT 23,314 44,642 10,590 16,433 -55,790 25,378 33,210 -20.96%
Tax -14,851 -11,090 -10,404 -10,249 852 -7,808 -8,754 42.10%
NP 8,463 33,552 186 6,184 -54,938 17,570 24,456 -50.61%
-
NP to SH 8,463 33,552 186 6,184 -54,938 17,570 24,456 -50.61%
-
Tax Rate 63.70% 24.84% 98.24% 62.37% - 30.77% 26.36% -
Total Cost 140,926 133,780 183,143 194,166 321,923 233,906 238,815 -29.57%
-
Net Worth 274,107 289,543 327,110 324,500 0 270,163 264,245 2.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 274,107 289,543 327,110 324,500 0 270,163 264,245 2.46%
NOSH 583,206 583,168 583,500 560,353 552,432 537,318 538,947 5.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.67% 20.05% 0.10% 3.09% -20.58% 6.99% 9.29% -
ROE 3.09% 11.59% 0.06% 1.91% 0.00% 6.50% 9.26% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.62 28.69 31.42 35.75 48.33 46.80 48.85 -34.88%
EPS 1.45 5.75 0.03 1.10 -9.94 3.27 4.54 -53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4965 0.5606 0.5791 0.00 0.5028 0.4903 -2.77%
Adjusted Per Share Value based on latest NOSH - 560,353
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.02 5.63 6.17 6.74 8.98 8.46 8.85 -31.40%
EPS 0.28 1.13 0.01 0.21 -1.85 0.59 0.82 -51.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.0974 0.11 0.1091 0.00 0.0909 0.0889 2.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.26 0.30 0.41 0.41 0.45 0.33 0.26 -
P/RPS 1.02 1.05 1.30 1.15 0.93 0.71 0.53 54.53%
P/EPS 17.92 5.21 1,286.21 37.15 -4.53 10.09 5.73 113.41%
EY 5.58 19.18 0.08 2.69 -22.10 9.91 17.45 -53.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.73 0.71 0.00 0.66 0.53 2.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 27/02/04 19/11/03 26/08/03 29/05/03 -
Price 0.29 0.25 0.31 0.41 0.43 0.50 0.32 -
P/RPS 1.13 0.87 0.99 1.15 0.89 1.07 0.66 42.97%
P/EPS 19.98 4.35 972.50 37.15 -4.32 15.29 7.05 99.88%
EY 5.00 23.01 0.10 2.69 -23.13 6.54 14.18 -49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.55 0.71 0.00 0.99 0.65 -3.09%

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