[L&G] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 111.26%
YoY- -81.99%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 46,734 94,695 283,494 200,350 268,177 270,680 450,368 -26.83%
PBT 2,308 8,597 96,371 16,433 41,345 -255,048 -120,181 -
Tax 285 -1,525 -27,185 -10,249 -7,018 5,244 134,477 -57.21%
NP 2,593 7,072 69,186 6,184 34,327 -249,804 14,296 -20.97%
-
NP to SH 2,593 6,968 69,136 6,184 34,327 -273,075 -131,720 -
-
Tax Rate -12.35% 17.74% 28.21% 62.37% 16.97% - - -
Total Cost 44,141 87,623 214,308 194,166 233,850 520,484 436,072 -27.08%
-
Net Worth 206,890 194,856 181,522 324,500 263,425 209,228 431,708 -9.64%
Dividend
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 206,890 194,856 181,522 324,500 263,425 209,228 431,708 -9.64%
NOSH 595,882 596,804 597,505 560,353 537,602 536,484 507,892 2.22%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.55% 7.47% 24.40% 3.09% 12.80% -92.29% 3.17% -
ROE 1.25% 3.58% 38.09% 1.91% 13.03% -130.52% -30.51% -
Per Share
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.84 15.87 47.45 35.75 49.88 50.45 88.67 -28.42%
EPS 0.44 1.17 11.57 1.10 6.39 -50.90 -25.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3265 0.3038 0.5791 0.49 0.39 0.85 -11.61%
Adjusted Per Share Value based on latest NOSH - 560,353
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.57 3.19 9.54 6.74 9.02 9.10 15.15 -26.84%
EPS 0.09 0.23 2.33 0.21 1.15 -9.18 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0655 0.0611 0.1091 0.0886 0.0704 0.1452 -9.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/08 30/03/07 31/03/06 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.36 0.46 0.17 0.41 0.23 0.31 0.40 -
P/RPS 4.59 2.90 0.36 1.15 0.46 0.61 0.45 37.74%
P/EPS 82.73 39.40 1.47 37.15 3.60 -0.61 -1.54 -
EY 1.21 2.54 68.06 2.69 27.76 -164.20 -64.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.41 0.56 0.71 0.47 0.79 0.47 11.57%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/05/08 30/05/07 31/05/06 27/02/04 20/02/03 28/02/02 28/02/01 -
Price 0.34 0.40 0.18 0.41 0.29 0.33 0.40 -
P/RPS 4.34 2.52 0.38 1.15 0.58 0.65 0.45 36.68%
P/EPS 78.13 34.26 1.56 37.15 4.54 -0.65 -1.54 -
EY 1.28 2.92 64.28 2.69 22.02 -154.25 -64.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.23 0.59 0.71 0.59 0.85 0.47 10.66%

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