[L&G] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -12.82%
YoY- -74.94%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 70,598 37,894 32,144 36,716 40,145 77,286 105,014 -6.40%
PBT 12,368 20,557 25,400 9,429 24,409 7,550 73,502 -25.68%
Tax -3,912 -2,645 -3,044 -4,233 -3,676 -5,136 -39,381 -31.93%
NP 8,456 17,912 22,356 5,196 20,733 2,414 34,121 -20.73%
-
NP to SH 7,865 17,912 22,356 5,196 20,733 2,276 34,088 -21.67%
-
Tax Rate 31.63% 12.87% 11.98% 44.89% 15.06% 68.03% 53.58% -
Total Cost 62,142 19,982 9,788 31,520 19,412 74,872 70,893 -2.17%
-
Net Worth 261,164 247,722 219,827 185,856 213,692 183,296 197,598 4.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 261,164 247,722 219,827 185,856 213,692 183,296 197,598 4.75%
NOSH 595,858 597,066 598,821 599,538 598,076 588,620 597,336 -0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.98% 47.27% 69.55% 14.15% 51.65% 3.12% 32.49% -
ROE 3.01% 7.23% 10.17% 2.80% 9.70% 1.24% 17.25% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.85 6.35 5.37 6.12 6.71 13.13 17.58 -6.35%
EPS 1.32 3.00 3.73 0.87 3.47 0.39 5.71 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.4149 0.3671 0.31 0.3573 0.3114 0.3308 4.79%
Adjusted Per Share Value based on latest NOSH - 611,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.37 1.27 1.08 1.23 1.35 2.60 3.53 -6.42%
EPS 0.26 0.60 0.75 0.17 0.70 0.08 1.15 -21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0833 0.0739 0.0625 0.0719 0.0617 0.0665 4.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.34 0.47 0.35 0.17 0.49 0.28 0.11 -
P/RPS 2.87 7.41 6.52 2.78 7.30 2.13 0.63 28.73%
P/EPS 25.76 15.67 9.38 19.62 14.13 72.41 1.93 53.98%
EY 3.88 6.38 10.67 5.10 7.07 1.38 51.88 -35.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.13 0.95 0.55 1.37 0.90 0.33 15.40%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 24/02/10 25/02/09 27/02/08 28/02/07 17/03/06 -
Price 0.39 0.44 0.47 0.17 0.37 0.34 0.17 -
P/RPS 3.29 6.93 8.76 2.78 5.51 2.59 0.97 22.56%
P/EPS 29.55 14.67 12.59 19.62 10.67 87.93 2.98 46.54%
EY 3.38 6.82 7.94 5.10 9.37 1.14 33.57 -31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.28 0.55 1.04 1.09 0.51 9.71%

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