[L&G] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -28.16%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 94,470 247,399 106,418 251,476 241,294 344,003 543,285 -21.42%
PBT 49,420 18,467 -71,847 25,378 -231,228 -158,842 69,708 -4.63%
Tax -4,446 4,908 -21,613 -7,808 -14,340 158,842 -20 110.62%
NP 44,974 23,375 -93,460 17,570 -245,568 0 69,688 -5.85%
-
NP to SH 44,968 23,301 -93,460 17,570 -245,568 -169,287 69,688 -5.85%
-
Tax Rate 9.00% -26.58% - 30.77% - - 0.03% -
Total Cost 49,496 224,024 199,878 233,906 486,862 344,003 473,597 -26.75%
-
Net Worth 231,171 172,826 207,017 270,163 240,800 460,888 536,731 -10.96%
Dividend
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 231,171 172,826 207,017 270,163 240,800 460,888 536,731 -10.96%
NOSH 598,423 598,636 597,452 537,318 560,000 535,916 501,618 2.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 47.61% 9.45% -87.82% 6.99% -101.77% 0.00% 12.83% -
ROE 19.45% 13.48% -45.15% 6.50% -101.98% -36.73% 12.98% -
Per Share
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.79 41.33 17.81 46.80 43.09 64.19 108.31 -23.31%
EPS 7.51 3.89 -15.64 3.27 -43.85 -31.59 13.89 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.2887 0.3465 0.5028 0.43 0.86 1.07 -13.10%
Adjusted Per Share Value based on latest NOSH - 537,318
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.18 8.32 3.58 8.46 8.12 11.57 18.27 -21.41%
EPS 1.51 0.78 -3.14 0.59 -8.26 -5.69 2.34 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0581 0.0696 0.0909 0.081 0.155 0.1805 -10.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.17 0.15 0.33 0.36 0.22 0.93 -
P/RPS 3.67 0.41 0.84 0.71 0.84 0.34 0.86 22.14%
P/EPS 7.72 4.37 -0.96 10.09 -0.82 -0.70 6.69 1.99%
EY 12.96 22.90 -104.29 9.91 -121.81 -143.58 14.94 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.59 0.43 0.66 0.84 0.26 0.87 7.79%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/11/07 28/11/06 29/11/05 26/08/03 27/08/02 29/08/01 29/08/00 -
Price 0.48 0.23 0.10 0.50 0.33 0.35 0.82 -
P/RPS 3.04 0.56 0.56 1.07 0.77 0.55 0.76 21.05%
P/EPS 6.39 5.91 -0.64 15.29 -0.75 -1.11 5.90 1.10%
EY 15.66 16.92 -156.43 6.54 -132.88 -90.25 16.94 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.80 0.29 0.99 0.77 0.41 0.77 6.78%

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