[L&G] YoY 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- 89.57%
YoY- 486.7%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,593 24,236 14,079 9,739 8,315 10,170 37,685 -1.41%
PBT 20,362 8,214 8,890 7,355 2,155 -11,069 17,111 2.93%
Tax -4,689 -1,078 -1,503 -1,975 -1,238 -1,295 -5,311 -2.05%
NP 15,673 7,136 7,387 5,380 917 -12,364 11,800 4.83%
-
NP to SH 14,379 6,693 7,387 5,380 917 -12,364 11,794 3.35%
-
Tax Rate 23.03% 13.12% 16.91% 26.85% 57.45% - 31.04% -
Total Cost 18,920 17,100 6,692 4,359 7,398 22,534 25,885 -5.08%
-
Net Worth 307,890 261,923 249,176 219,444 189,513 213,413 186,429 8.71%
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 307,890 261,923 249,176 219,444 189,513 213,413 186,429 8.71%
NOSH 599,124 597,589 600,569 597,777 611,333 597,294 598,680 0.01%
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 45.31% 29.44% 52.47% 55.24% 11.03% -121.57% 31.31% -
ROE 4.67% 2.56% 2.96% 2.45% 0.48% -5.79% 6.33% -
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 5.77 4.06 2.34 1.63 1.36 1.70 6.29 -1.42%
EPS 2.40 1.12 1.23 0.90 0.15 -2.07 1.97 3.34%
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 1.16 0.82 0.47 0.33 0.28 0.34 1.27 -1.49%
EPS 0.48 0.23 0.25 0.18 0.03 -0.42 0.40 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.0881 0.0838 0.0738 0.0637 0.0718 0.0627 8.72%
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 7.10 8.38 20.05 21.48 12.50 28.78 4.45 8.09%
P/EPS 17.08 30.36 38.21 38.89 113.33 -23.67 14.21 3.11%
EY 5.85 3.29 2.62 2.57 0.88 -4.22 7.04 -3.03%
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 6.93 9.62 18.77 28.85 12.50 21.73 5.40 4.24%
P/EPS 16.67 34.82 35.77 52.22 113.33 -17.87 17.26 -0.57%
EY 6.00 2.87 2.80 1.91 0.88 -5.59 5.79 0.59%
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