[L&G] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 886.09%
YoY- 311.5%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 40,145 77,286 105,014 134,805 207,834 209,424 291,798 -27.17%
PBT 24,409 7,550 73,502 10,133 -1,481 127,312 -39,342 -
Tax -3,676 -5,136 -39,381 17,453 -6,028 -14,896 39,342 -
NP 20,733 2,414 34,121 27,586 -7,509 112,416 0 -
-
NP to SH 20,733 2,276 34,088 27,586 -7,509 112,416 -55,937 -
-
Tax Rate 15.06% 68.03% 53.58% -172.24% - 11.70% - -
Total Cost 19,412 74,872 70,893 107,218 215,343 97,008 291,798 -35.16%
-
Net Worth 213,692 183,296 197,598 298,125 0 306,321 439,916 -10.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 213,692 183,296 197,598 298,125 0 306,321 439,916 -10.90%
NOSH 598,076 588,620 597,336 581,935 551,645 537,406 536,483 1.75%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 51.65% 3.12% 32.49% 20.46% -3.61% 53.68% 0.00% -
ROE 9.70% 1.24% 17.25% 9.25% 0.00% 36.70% -12.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.71 13.13 17.58 23.16 37.68 38.97 54.39 -28.43%
EPS 3.47 0.39 5.71 4.73 -1.40 20.92 -10.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.3114 0.3308 0.5123 0.00 0.57 0.82 -12.43%
Adjusted Per Share Value based on latest NOSH - 582,550
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.35 2.60 3.53 4.53 6.99 7.04 9.81 -27.17%
EPS 0.70 0.08 1.15 0.93 -0.25 3.78 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0617 0.0665 0.1003 0.00 0.103 0.148 -10.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 30/09/02 28/09/01 -
Price 0.49 0.28 0.11 0.28 0.45 0.25 0.25 -
P/RPS 7.30 2.13 0.63 1.21 1.19 0.64 0.46 55.57%
P/EPS 14.13 72.41 1.93 5.91 -33.06 1.20 -2.40 -
EY 7.07 1.38 51.88 16.93 -3.03 83.67 -41.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.90 0.33 0.55 0.00 0.44 0.30 27.48%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/02/08 28/02/07 17/03/06 24/02/05 19/11/03 25/11/02 26/11/01 -
Price 0.37 0.34 0.17 0.26 0.43 0.23 0.38 -
P/RPS 5.51 2.59 0.97 1.12 1.14 0.59 0.70 39.07%
P/EPS 10.67 87.93 2.98 5.48 -31.59 1.10 -3.64 -
EY 9.37 1.14 33.57 18.23 -3.17 90.95 -27.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 0.51 0.51 0.00 0.40 0.46 13.93%

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