[L&G] YoY Cumulative 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- 334.96%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 229,961 98,555 28,713 14,342 14,370 19,222 19,938 50.25%
PBT 85,588 18,012 1,062 6,527 11,695 4,917 29,375 19.49%
Tax -23,679 -4,566 -1,856 -481 -308 -1,937 -1,462 58.99%
NP 61,909 13,446 -794 6,046 11,387 2,980 27,913 14.18%
-
NP to SH 33,523 9,926 -794 6,046 11,387 2,980 27,913 3.09%
-
Tax Rate 27.67% 25.35% 174.76% 7.37% 2.63% 39.39% 4.98% -
Total Cost 168,052 85,109 29,507 8,296 2,983 16,242 -7,975 -
-
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 7.70% 3.39% -0.30% 2.52% 5.29% 1.51% 12.09% -
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 38.41 16.48 4.70 2.40 2.40 3.23 3.34 50.18%
EPS 5.60 1.66 -0.13 1.01 1.90 0.50 4.67 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 7.73 3.31 0.97 0.48 0.48 0.65 0.67 50.26%
EPS 1.13 0.33 -0.03 0.20 0.38 0.10 0.94 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 0.94 2.43 5.96 19.62 16.68 6.82 17.39 -38.48%
P/EPS 6.43 24.10 -215.38 46.53 21.05 44.00 12.42 -10.38%
EY 15.56 4.15 -0.46 2.15 4.75 2.27 8.05 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 0.89 2.61 7.23 19.62 14.18 5.58 14.39 -37.08%
P/EPS 6.07 25.90 -261.54 46.53 17.89 36.00 10.28 -8.39%
EY 16.47 3.86 -0.38 2.15 5.59 2.78 9.73 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