[L&G] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock

[L&G] LAND & GENERAL BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- -81.27%

YoY- -83.74%

Quarter Report

L&G's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	359,656	193,668	47,628	24,040	24,428	38,392	26,436	54.44%
YoY %	85.71%	306.63%	98.12%	-1.59%	-36.37%	45.23%	-	-
Horiz. %	1,360.48%	732.59%	180.16%	90.94%	92.40%	145.23%	100.00%	-
PBT	118,880	54,596	-5,776	6,368	34,972	12,428	-22,472	-
YoY %	117.74%	1,045.22%	-190.70%	-81.79%	181.40%	155.30%	-	-
Horiz. %	-529.01%	-242.95%	25.70%	-28.34%	-155.62%	-55.30%	100.00%	-
Tax	-35,640	-13,724	-1,412	-808	-776	-4,380	-2,552	55.12%
YoY %	-159.69%	-871.95%	-74.75%	-4.12%	82.28%	-71.63%	-	-
Horiz. %	1,396.55%	537.77%	55.33%	31.66%	30.41%	171.63%	100.00%	-
NP	83,240	40,872	-7,188	5,560	34,196	8,048	-25,024	-
YoY %	103.66%	668.61%	-229.28%	-83.74%	324.90%	132.16%	-	-
Horiz. %	-332.64%	-163.33%	28.72%	-22.22%	-136.65%	-32.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,740	30,804	-7,188	5,560	34,196	8,048	-25,024	-
YoY %	35.50%	528.55%	-229.28%	-83.74%	324.90%	132.16%	-	-
Horiz. %	-166.80%	-123.10%	28.72%	-22.22%	-136.65%	-32.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.98%	25.14%	-	12.69%	2.22%	35.24%	-	-
YoY %	19.25%	0.00%	-	471.62%	-93.70%	0.00%	-	-
Horiz. %	85.07%	71.34%	-	36.01%	6.30%	100.00%	-	-
Total Cost	276,416	152,796	54,816	18,480	-9,768	30,344	51,460	32.30%
YoY %	80.91%	178.74%	196.62%	289.19%	-132.19%	-41.03%	-	-
Horiz. %	537.15%	296.92%	106.52%	35.91%	-18.98%	58.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	337,878	290,309	255,593	233,217	212,409	20,948,471	193,399	9.73%
YoY %	16.39%	13.58%	9.59%	9.80%	-98.99%	10,731.74%	-	-
Horiz. %	174.71%	150.11%	132.16%	120.59%	109.83%	10,831.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	337,878	290,309	255,593	233,217	212,409	20,948,471	193,399	9.73%
YoY %	16.39%	13.58%	9.59%	9.80%	-98.99%	10,731.74%	-	-
Horiz. %	174.71%	150.11%	132.16%	120.59%	109.83%	10,831.74%	100.00%	-
NOSH	599,712	596,976	598,999	604,347	597,832	591,764	595,809	0.10%
YoY %	0.46%	-0.34%	-0.88%	1.09%	1.03%	-0.68%	-	-
Horiz. %	100.66%	100.20%	100.54%	101.43%	100.34%	99.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	23.14%	21.10%	-15.09%	23.13%	139.99%	20.96%	-94.66%	-
YoY %	9.67%	239.83%	-165.24%	-83.48%	567.89%	122.14%	-	-
Horiz. %	-24.45%	-22.29%	15.94%	-24.43%	-147.89%	-22.14%	100.00%	-
ROE	12.35%	10.61%	-2.81%	2.38%	16.10%	0.04%	-12.94%	-
YoY %	16.40%	477.58%	-218.07%	-85.22%	40,150.00%	100.31%	-	-
Horiz. %	-95.44%	-81.99%	21.72%	-18.39%	-124.42%	-0.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	59.97	32.44	7.95	3.98	4.09	6.49	4.44	54.25%
YoY %	84.86%	308.05%	99.75%	-2.69%	-36.98%	46.17%	-	-
Horiz. %	1,350.68%	730.63%	179.05%	89.64%	92.12%	146.17%	100.00%	-
EPS	6.96	5.16	-1.20	0.92	5.72	1.36	-4.20	-
YoY %	34.88%	530.00%	-230.43%	-83.92%	320.59%	132.38%	-	-
Horiz. %	-165.71%	-122.86%	28.57%	-21.90%	-136.19%	-32.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5634	0.4863	0.4267	0.3859	0.3553	35.40	0.3246	9.61%
YoY %	15.85%	13.97%	10.57%	8.61%	-99.00%	10,805.73%	-	-
Horiz. %	173.57%	149.82%	131.45%	118.88%	109.46%	10,905.73%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 604,347
RPS	12.10	6.51	1.60	0.81	0.82	1.29	0.89	54.42%
YoY %	85.87%	306.87%	97.53%	-1.22%	-36.43%	44.94%	-	-
Horiz. %	1,359.55%	731.46%	179.78%	91.01%	92.13%	144.94%	100.00%	-
EPS	1.40	1.04	-0.24	0.19	1.15	0.27	-0.84	-
YoY %	34.62%	533.33%	-226.32%	-83.48%	325.93%	132.14%	-	-
Horiz. %	-166.67%	-123.81%	28.57%	-22.62%	-136.90%	-32.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1136	0.0976	0.086	0.0784	0.0714	7.0459	0.065	9.74%
YoY %	16.39%	13.49%	9.69%	9.80%	-98.99%	10,739.85%	-	-
Horiz. %	174.77%	150.15%	132.31%	120.62%	109.85%	10,839.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.445	0.38	0.43	0.40	0.26	0.30	0.50	-
P/RPS	0.74	1.17	5.41	10.06	6.36	4.62	11.27	-36.45%
YoY %	-36.75%	-78.37%	-46.22%	58.18%	37.66%	-59.01%	-	-
Horiz. %	6.57%	10.38%	48.00%	89.26%	56.43%	40.99%	100.00%	-
P/EPS	6.39	7.36	-35.83	43.48	4.55	22.06	-11.90	-
YoY %	-13.18%	120.54%	-182.41%	855.60%	-79.37%	285.38%	-	-
Horiz. %	-53.70%	-61.85%	301.09%	-365.38%	-38.24%	-185.38%	100.00%	-
EY	15.64	13.58	-2.79	2.30	22.00	4.53	-8.40	-
YoY %	15.17%	586.74%	-221.30%	-89.55%	385.65%	153.93%	-	-
Horiz. %	-186.19%	-161.67%	33.21%	-27.38%	-261.90%	-53.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.78	1.01	1.04	0.73	0.01	1.54	-10.51%
YoY %	1.28%	-22.77%	-2.88%	42.47%	7,200.00%	-99.35%	-	-
Horiz. %	51.30%	50.65%	65.58%	67.53%	47.40%	0.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	15/08/12	25/08/11	25/08/10	26/08/09	28/08/08	29/08/07	-
Price	0.335	0.47	0.32	0.46	0.29	0.28	0.76	-
P/RPS	0.56	1.45	4.02	11.56	7.10	4.32	17.13	-43.42%
YoY %	-61.38%	-63.93%	-65.22%	62.82%	64.35%	-74.78%	-	-
Horiz. %	3.27%	8.46%	23.47%	67.48%	41.45%	25.22%	100.00%	-
P/EPS	4.81	9.11	-26.67	50.00	5.07	20.59	-18.10	-
YoY %	-47.20%	134.16%	-153.34%	886.19%	-75.38%	213.76%	-	-
Horiz. %	-26.57%	-50.33%	147.35%	-276.24%	-28.01%	-113.76%	100.00%	-
EY	20.78	10.98	-3.75	2.00	19.72	4.86	-5.53	-
YoY %	89.25%	392.80%	-287.50%	-89.86%	305.76%	187.88%	-	-
Horiz. %	-375.77%	-198.55%	67.81%	-36.17%	-356.60%	-87.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.97	0.75	1.19	0.82	0.01	2.34	-20.50%
YoY %	-39.18%	29.33%	-36.97%	45.12%	8,100.00%	-99.57%	-	-
Horiz. %	25.21%	41.45%	32.05%	50.85%	35.04%	0.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos