[L&G] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 117.48%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 459,922 197,110 57,426 28,684 28,740 38,444 39,876 50.25%
PBT 171,176 36,024 2,124 13,054 23,390 9,834 58,750 19.49%
Tax -47,358 -9,132 -3,712 -962 -616 -3,874 -2,924 58.99%
NP 123,818 26,892 -1,588 12,092 22,774 5,960 55,826 14.18%
-
NP to SH 67,046 19,852 -1,588 12,092 22,774 5,960 55,826 3.09%
-
Tax Rate 27.67% 25.35% 174.76% 7.37% 2.63% 39.39% 4.98% -
Total Cost 336,104 170,218 59,014 16,592 5,966 32,484 -15,950 -
-
Net Worth 435,379 292,996 261,348 240,343 215,154 197,871 230,894 11.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 435,379 292,996 261,348 240,343 215,154 197,871 230,894 11.13%
NOSH 598,625 597,951 610,769 598,613 599,315 596,000 597,708 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.92% 13.64% -2.77% 42.16% 79.24% 15.50% 140.00% -
ROE 15.40% 6.78% -0.61% 5.03% 10.58% 3.01% 24.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.83 32.96 9.40 4.79 4.80 6.45 6.67 50.22%
EPS 11.20 3.32 -0.26 2.02 3.80 1.00 9.34 3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.49 0.4279 0.4015 0.359 0.332 0.3863 11.11%
Adjusted Per Share Value based on latest NOSH - 596,923
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.47 6.63 1.93 0.96 0.97 1.29 1.34 50.28%
EPS 2.26 0.67 -0.05 0.41 0.77 0.20 1.88 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.0985 0.0879 0.0808 0.0724 0.0666 0.0777 11.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.36 0.40 0.28 0.47 0.40 0.22 0.58 -
P/RPS 0.47 1.21 2.98 9.81 8.34 3.41 8.69 -38.47%
P/EPS 3.21 12.05 -107.69 23.27 10.53 22.00 6.21 -10.40%
EY 31.11 8.30 -0.93 4.30 9.50 4.55 16.10 11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.82 0.65 1.17 1.11 0.66 1.50 -16.99%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 28/11/12 23/11/11 23/11/10 25/11/09 26/11/08 27/11/07 -
Price 0.34 0.43 0.34 0.47 0.34 0.18 0.48 -
P/RPS 0.44 1.30 3.62 9.81 7.09 2.79 7.19 -37.19%
P/EPS 3.04 12.95 -130.77 23.27 8.95 18.00 5.14 -8.37%
EY 32.94 7.72 -0.76 4.30 11.18 5.56 19.46 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.88 0.79 1.17 0.95 0.54 1.24 -14.91%

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