[L&G] QoQ TTM Result on 31-Mar-2004

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004
Profit Trend
QoQ- -96.99%
YoY- -99.24%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 129,366 149,389 167,332 183,329 200,350 266,985 251,476 -35.66%
PBT -2,252 23,314 44,642 10,590 16,433 -55,790 25,378 -
Tax 11,271 -14,851 -11,090 -10,404 -10,249 852 -7,808 -
NP 9,019 8,463 33,552 186 6,184 -54,938 17,570 -35.76%
-
NP to SH 9,019 8,463 33,552 186 6,184 -54,938 17,570 -35.76%
-
Tax Rate - 63.70% 24.84% 98.24% 62.37% - 30.77% -
Total Cost 120,347 140,926 133,780 183,143 194,166 321,923 233,906 -35.66%
-
Net Worth 298,440 274,107 289,543 327,110 324,500 0 270,163 6.82%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 298,440 274,107 289,543 327,110 324,500 0 270,163 6.82%
NOSH 582,550 583,206 583,168 583,500 560,353 552,432 537,318 5.51%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.97% 5.67% 20.05% 0.10% 3.09% -20.58% 6.99% -
ROE 3.02% 3.09% 11.59% 0.06% 1.91% 0.00% 6.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.21 25.62 28.69 31.42 35.75 48.33 46.80 -39.02%
EPS 1.55 1.45 5.75 0.03 1.10 -9.94 3.27 -39.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.47 0.4965 0.5606 0.5791 0.00 0.5028 1.24%
Adjusted Per Share Value based on latest NOSH - 583,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.35 5.02 5.63 6.17 6.74 8.98 8.46 -35.68%
EPS 0.30 0.28 1.13 0.01 0.21 -1.85 0.59 -36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.0922 0.0974 0.11 0.1091 0.00 0.0909 6.81%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.28 0.26 0.30 0.41 0.41 0.45 0.33 -
P/RPS 1.26 1.02 1.05 1.30 1.15 0.93 0.71 46.32%
P/EPS 18.09 17.92 5.21 1,286.21 37.15 -4.53 10.09 47.32%
EY 5.53 5.58 19.18 0.08 2.69 -22.10 9.91 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.60 0.73 0.71 0.00 0.66 -11.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 27/08/04 27/05/04 27/02/04 19/11/03 26/08/03 -
Price 0.26 0.29 0.25 0.31 0.41 0.43 0.50 -
P/RPS 1.17 1.13 0.87 0.99 1.15 0.89 1.07 6.10%
P/EPS 16.79 19.98 4.35 972.50 37.15 -4.32 15.29 6.40%
EY 5.95 5.00 23.01 0.10 2.69 -23.13 6.54 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.50 0.55 0.71 0.00 0.99 -35.60%

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