[L&G] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 189.28%
YoY- -75.22%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 36,746 94,695 283,493 200,350 268,178 270,555 450,368 -29.21%
PBT 7,810 8,597 96,370 16,163 36,184 -236,489 -120,180 -
Tax 649 -1,526 -27,184 -9,459 -9,129 236,489 120,180 -51.32%
NP 8,459 7,071 69,186 6,704 27,055 0 0 -
-
NP to SH 8,459 6,967 69,137 6,704 27,055 -259,011 -131,716 -
-
Tax Rate -8.31% 17.75% 28.21% 58.52% 25.23% - - -
Total Cost 28,287 87,624 214,307 193,646 241,123 270,555 450,368 -31.72%
-
Net Worth 208,295 195,795 181,505 324,554 256,063 209,225 431,764 -9.56%
Dividend
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 208,295 195,795 181,505 324,554 256,063 209,225 431,764 -9.56%
NOSH 599,929 599,680 597,449 561,416 537,159 536,476 507,958 2.32%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.02% 7.47% 24.40% 3.35% 10.09% 0.00% 0.00% -
ROE 4.06% 3.56% 38.09% 2.07% 10.57% -123.79% -30.51% -
Per Share
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.13 15.79 47.45 35.69 49.93 50.43 88.66 -30.81%
EPS 1.41 1.16 11.56 1.20 5.03 -48.28 -25.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3265 0.3038 0.5781 0.4767 0.39 0.85 -11.61%
Adjusted Per Share Value based on latest NOSH - 560,353
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.24 3.19 9.54 6.74 9.02 9.10 15.15 -29.18%
EPS 0.28 0.23 2.33 0.23 0.91 -8.71 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0659 0.061 0.1092 0.0861 0.0704 0.1452 -9.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/08 30/03/07 31/03/06 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.36 0.46 0.17 0.41 0.23 0.31 0.40 -
P/RPS 5.88 2.91 0.36 1.15 0.46 0.61 0.45 42.53%
P/EPS 25.53 39.59 1.47 34.33 4.57 -0.64 -1.54 -
EY 3.92 2.53 68.07 2.91 21.90 -155.74 -64.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.41 0.56 0.71 0.48 0.79 0.47 11.57%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/05/08 30/05/07 31/05/06 27/02/04 20/02/03 28/02/02 28/02/01 -
Price 0.34 0.40 0.18 0.41 0.29 0.33 0.40 -
P/RPS 5.55 2.53 0.38 1.15 0.58 0.65 0.45 41.40%
P/EPS 24.11 34.43 1.56 34.33 5.76 -0.68 -1.54 -
EY 4.15 2.90 64.29 2.91 17.37 -146.30 -64.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.23 0.59 0.71 0.61 0.85 0.47 10.66%

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