[L&G] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 70.01%
YoY- -106.68%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 105,014 134,805 132,518 207,834 209,424 291,798 484,468 -25.24%
PBT 73,502 10,133 4,441 -1,481 127,312 -39,342 -18,662 -
Tax -39,381 17,453 -7,950 -6,028 -14,896 39,342 18,662 -
NP 34,121 27,586 -3,509 -7,509 112,416 0 0 -
-
NP to SH 34,088 27,586 -3,509 -7,509 112,416 -55,937 -34,086 -
-
Tax Rate 53.58% -172.24% 179.01% - 11.70% - - -
Total Cost 70,893 107,218 136,027 215,343 97,008 291,798 484,468 -30.63%
-
Net Worth 197,598 298,125 274,897 0 306,321 439,916 487,191 -15.77%
Dividend
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 197,598 298,125 274,897 0 306,321 439,916 487,191 -15.77%
NOSH 597,336 581,935 584,888 551,645 537,406 536,483 502,259 3.35%
Ratio Analysis
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 32.49% 20.46% -2.65% -3.61% 53.68% 0.00% 0.00% -
ROE 17.25% 9.25% -1.28% 0.00% 36.70% -12.72% -7.00% -
Per Share
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.58 23.16 22.66 37.68 38.97 54.39 96.46 -27.67%
EPS 5.71 4.73 -0.60 -1.40 20.92 -10.43 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.5123 0.47 0.00 0.57 0.82 0.97 -18.51%
Adjusted Per Share Value based on latest NOSH - 552,432
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.53 4.53 4.46 6.99 7.04 9.81 16.29 -25.24%
EPS 1.15 0.93 -0.12 -0.25 3.78 -1.88 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0665 0.1003 0.0925 0.00 0.103 0.148 0.1639 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/12/05 31/12/04 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.11 0.28 0.26 0.45 0.25 0.25 0.61 -
P/RPS 0.63 1.21 1.15 1.19 0.64 0.46 0.63 0.00%
P/EPS 1.93 5.91 -43.33 -33.06 1.20 -2.40 -8.99 -
EY 51.88 16.93 -2.31 -3.03 83.67 -41.71 -11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.55 0.55 0.00 0.44 0.30 0.63 -11.57%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/03/06 24/02/05 25/11/04 19/11/03 25/11/02 26/11/01 29/11/00 -
Price 0.17 0.26 0.29 0.43 0.23 0.38 0.64 -
P/RPS 0.97 1.12 1.28 1.14 0.59 0.70 0.66 7.60%
P/EPS 2.98 5.48 -48.33 -31.59 1.10 -3.64 -9.43 -
EY 33.57 18.23 -2.07 -3.17 90.95 -27.44 -10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.62 0.00 0.40 0.46 0.66 -4.78%

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