[L&G] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 58.66%
YoY- 37.3%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 141,213 34,593 24,236 14,079 9,739 8,315 10,170 54.97%
PBT 50,035 20,362 8,214 8,890 7,355 2,155 -11,069 -
Tax -13,318 -4,689 -1,078 -1,503 -1,975 -1,238 -1,295 47.41%
NP 36,717 15,673 7,136 7,387 5,380 917 -12,364 -
-
NP to SH 24,994 14,379 6,693 7,387 5,380 917 -12,364 -
-
Tax Rate 26.62% 23.03% 13.12% 16.91% 26.85% 57.45% - -
Total Cost 104,496 18,920 17,100 6,692 4,359 7,398 22,534 29.10%
-
Net Worth 453,294 307,890 261,923 249,176 219,444 189,513 213,413 13.36%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 453,294 307,890 261,923 249,176 219,444 189,513 213,413 13.36%
NOSH 618,663 599,124 597,589 600,569 597,777 611,333 597,294 0.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.00% 45.31% 29.44% 52.47% 55.24% 11.03% -121.57% -
ROE 5.51% 4.67% 2.56% 2.96% 2.45% 0.48% -5.79% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 22.83 5.77 4.06 2.34 1.63 1.36 1.70 54.11%
EPS 4.04 2.40 1.12 1.23 0.90 0.15 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7327 0.5139 0.4383 0.4149 0.3671 0.31 0.3573 12.70%
Adjusted Per Share Value based on latest NOSH - 600,569
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.75 1.16 0.82 0.47 0.33 0.28 0.34 55.12%
EPS 0.84 0.48 0.23 0.25 0.18 0.03 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1036 0.0881 0.0838 0.0738 0.0637 0.0718 13.36%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.44 0.41 0.34 0.47 0.35 0.17 0.49 -
P/RPS 1.93 7.10 8.38 20.05 21.48 12.50 28.78 -36.23%
P/EPS 10.89 17.08 30.36 38.21 38.89 113.33 -23.67 -
EY 9.18 5.85 3.29 2.62 2.57 0.88 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.78 1.13 0.95 0.55 1.37 -12.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 19/02/13 21/02/12 24/02/11 24/02/10 25/02/09 27/02/08 -
Price 0.515 0.40 0.39 0.44 0.47 0.17 0.37 -
P/RPS 2.26 6.93 9.62 18.77 28.85 12.50 21.73 -31.39%
P/EPS 12.75 16.67 34.82 35.77 52.22 113.33 -17.87 -
EY 7.84 6.00 2.87 2.80 1.91 0.88 -5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.89 1.06 1.28 0.55 1.04 -6.37%

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