[L&G] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.25%
YoY- 330.25%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 133,148 52,949 28,421 24,108 27,537 30,109 57,965 14.85%
PBT 38,374 9,276 15,418 19,050 7,072 18,307 5,663 37.52%
Tax -9,255 -2,934 -1,984 -2,283 -3,175 -2,757 -3,852 15.71%
NP 29,119 6,342 13,434 16,767 3,897 15,550 1,811 58.80%
-
NP to SH 24,305 5,899 13,434 16,767 3,897 15,550 1,707 55.62%
-
Tax Rate 24.12% 31.63% 12.87% 11.98% 44.90% 15.06% 68.02% -
Total Cost 104,029 46,607 14,987 7,341 23,640 14,559 56,154 10.81%
-
Net Worth 307,643 261,164 247,722 219,827 185,856 213,692 183,296 9.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 307,643 261,164 247,722 219,827 185,856 213,692 183,296 9.00%
NOSH 598,645 595,858 597,066 598,821 599,538 598,076 588,620 0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.87% 11.98% 47.27% 69.55% 14.15% 51.65% 3.12% -
ROE 7.90% 2.26% 5.42% 7.63% 2.10% 7.28% 0.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.24 8.89 4.76 4.03 4.59 5.03 9.85 14.52%
EPS 4.06 0.99 2.25 2.80 0.65 2.60 0.29 55.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.4383 0.4149 0.3671 0.31 0.3573 0.3114 8.69%
Adjusted Per Share Value based on latest NOSH - 597,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.48 1.78 0.96 0.81 0.93 1.01 1.95 14.85%
EPS 0.82 0.20 0.45 0.56 0.13 0.52 0.06 54.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1035 0.0878 0.0833 0.0739 0.0625 0.0719 0.0617 8.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.34 0.47 0.35 0.17 0.49 0.28 -
P/RPS 1.84 3.83 9.87 8.69 3.70 9.73 2.84 -6.97%
P/EPS 10.10 34.34 20.89 12.50 26.15 18.85 96.55 -31.33%
EY 9.90 2.91 4.79 8.00 3.82 5.31 1.04 45.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 1.13 0.95 0.55 1.37 0.90 -1.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 21/02/12 24/02/11 24/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.40 0.39 0.44 0.47 0.17 0.37 0.34 -
P/RPS 1.80 4.39 9.24 11.67 3.70 7.35 3.45 -10.26%
P/EPS 9.85 39.39 19.56 16.79 26.15 14.23 117.24 -33.79%
EY 10.15 2.54 5.11 5.96 3.82 7.03 0.85 51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.06 1.28 0.55 1.04 1.09 -5.41%

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