[L&G] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 8.07%
YoY- 2.61%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 347,699 200,641 58,573 30,187 32,759 46,017 94,470 24.23%
PBT 140,337 60,449 8,412 25,782 24,492 -22,152 49,420 18.98%
Tax -34,697 -13,089 -5,040 -1,441 -770 -189 -4,446 40.79%
NP 105,640 47,360 3,372 24,341 23,722 -22,341 44,974 15.28%
-
NP to SH 67,566 41,089 3,372 24,341 23,722 -22,341 44,968 7.01%
-
Tax Rate 24.72% 21.65% 59.91% 5.59% 3.14% - 9.00% -
Total Cost 242,059 153,281 55,201 5,846 9,037 68,358 49,496 30.25%
-
Net Worth 435,023 294,662 252,460 239,664 216,774 200,859 231,171 11.10%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 435,023 294,662 252,460 239,664 216,774 200,859 231,171 11.10%
NOSH 598,134 601,351 589,999 596,923 603,829 605,000 598,423 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 30.38% 23.60% 5.76% 80.63% 72.41% -48.55% 47.61% -
ROE 15.53% 13.94% 1.34% 10.16% 10.94% -11.12% 19.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 58.13 33.37 9.93 5.06 5.43 7.61 15.79 24.23%
EPS 11.30 6.83 0.57 4.08 3.93 -3.69 7.51 7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.49 0.4279 0.4015 0.359 0.332 0.3863 11.11%
Adjusted Per Share Value based on latest NOSH - 596,923
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.69 6.75 1.97 1.02 1.10 1.55 3.18 24.20%
EPS 2.27 1.38 0.11 0.82 0.80 -0.75 1.51 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.0991 0.0849 0.0806 0.0729 0.0676 0.0778 11.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.36 0.40 0.28 0.47 0.40 0.22 0.58 -
P/RPS 0.62 1.20 2.82 9.29 7.37 2.89 3.67 -25.62%
P/EPS 3.19 5.85 48.99 11.53 10.18 -5.96 7.72 -13.68%
EY 31.38 17.08 2.04 8.68 9.82 -16.79 12.96 15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.82 0.65 1.17 1.11 0.66 1.50 -16.99%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 28/11/12 23/11/11 23/11/10 25/11/09 26/11/08 27/11/07 -
Price 0.34 0.43 0.34 0.47 0.34 0.18 0.48 -
P/RPS 0.58 1.29 3.42 9.29 6.27 2.37 3.04 -24.10%
P/EPS 3.01 6.29 59.49 11.53 8.65 -4.87 6.39 -11.78%
EY 33.22 15.89 1.68 8.68 11.55 -20.52 15.66 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.88 0.79 1.17 0.95 0.54 1.24 -14.91%

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