[L&G] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 8.56%
YoY- 206.18%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 200,641 58,573 30,187 32,759 46,017 94,470 247,399 -3.42%
PBT 60,449 8,412 25,782 24,492 -22,152 49,420 18,467 21.82%
Tax -13,089 -5,040 -1,441 -770 -189 -4,446 4,908 -
NP 47,360 3,372 24,341 23,722 -22,341 44,974 23,375 12.47%
-
NP to SH 41,089 3,372 24,341 23,722 -22,341 44,968 23,301 9.90%
-
Tax Rate 21.65% 59.91% 5.59% 3.14% - 9.00% -26.58% -
Total Cost 153,281 55,201 5,846 9,037 68,358 49,496 224,024 -6.12%
-
Net Worth 294,662 252,460 239,664 216,774 200,859 231,171 172,826 9.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 294,662 252,460 239,664 216,774 200,859 231,171 172,826 9.29%
NOSH 601,351 589,999 596,923 603,829 605,000 598,423 598,636 0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.60% 5.76% 80.63% 72.41% -48.55% 47.61% 9.45% -
ROE 13.94% 1.34% 10.16% 10.94% -11.12% 19.45% 13.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.37 9.93 5.06 5.43 7.61 15.79 41.33 -3.49%
EPS 6.83 0.57 4.08 3.93 -3.69 7.51 3.89 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4279 0.4015 0.359 0.332 0.3863 0.2887 9.20%
Adjusted Per Share Value based on latest NOSH - 603,829
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.75 1.97 1.02 1.10 1.55 3.18 8.32 -3.42%
EPS 1.38 0.11 0.82 0.80 -0.75 1.51 0.78 9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0849 0.0806 0.0729 0.0676 0.0778 0.0581 9.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.28 0.47 0.40 0.22 0.58 0.17 -
P/RPS 1.20 2.82 9.29 7.37 2.89 3.67 0.41 19.58%
P/EPS 5.85 48.99 11.53 10.18 -5.96 7.72 4.37 4.97%
EY 17.08 2.04 8.68 9.82 -16.79 12.96 22.90 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.65 1.17 1.11 0.66 1.50 0.59 5.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 23/11/10 25/11/09 26/11/08 27/11/07 28/11/06 -
Price 0.43 0.34 0.47 0.34 0.18 0.48 0.23 -
P/RPS 1.29 3.42 9.29 6.27 2.37 3.04 0.56 14.90%
P/EPS 6.29 59.49 11.53 8.65 -4.87 6.39 5.91 1.04%
EY 15.89 1.68 8.68 11.55 -20.52 15.66 16.92 -1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.79 1.17 0.95 0.54 1.24 0.80 1.59%

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