[L&G] QoQ TTM 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- -20.58%
YoY- -89.84%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 200,641 167,309 130,799 68,730 58,573 50,099 44,202 173.39%
PBT 60,449 58,592 43,499 7,736 8,412 10,841 13,877 166.01%
Tax -13,089 -13,457 -10,379 -4,615 -5,040 -3,816 -3,665 133.10%
NP 47,360 45,135 33,120 3,121 3,372 7,025 10,212 177.32%
-
NP to SH 41,089 39,867 30,369 2,678 3,372 7,025 10,212 152.33%
-
Tax Rate 21.65% 22.97% 23.86% 59.66% 59.91% 35.20% 26.41% -
Total Cost 153,281 122,174 97,679 65,609 55,201 43,074 33,990 172.20%
-
Net Worth 294,662 290,309 282,106 261,923 252,460 255,593 255,890 9.83%
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 294,662 290,309 282,106 261,923 252,460 255,593 255,890 9.83%
NOSH 601,351 596,976 597,682 597,589 589,999 598,999 596,481 0.54%
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 23.60% 26.98% 25.32% 4.54% 5.76% 14.02% 23.10% -
ROE 13.94% 13.73% 10.77% 1.02% 1.34% 2.75% 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 33.37 28.03 21.88 11.50 9.93 8.36 7.41 171.95%
EPS 6.83 6.68 5.08 0.45 0.57 1.17 1.71 151.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4863 0.472 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 6.75 5.63 4.40 2.31 1.97 1.69 1.49 173.03%
EPS 1.38 1.34 1.02 0.09 0.11 0.24 0.34 153.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0976 0.0949 0.0881 0.0849 0.086 0.0861 9.80%
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 1.20 1.36 1.55 2.96 2.82 5.14 6.21 -66.47%
P/EPS 5.85 5.69 6.69 75.87 48.99 36.66 26.87 -63.70%
EY 17.08 17.57 14.94 1.32 2.04 2.73 3.72 175.48%
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 1.29 1.68 1.42 3.39 3.42 3.83 5.94 -63.76%
P/EPS 6.29 7.04 6.10 87.03 59.49 27.29 25.70 -60.77%
EY 15.89 14.21 16.39 1.15 1.68 3.66 3.89 154.88%
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