[L&G] YoY TTM 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- 8.25%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 454,319 210,998 68,730 34,527 34,183 44,162 66,955 37.55%
PBT 170,010 72,597 7,736 27,317 29,692 -8,928 21,240 41.38%
Tax -43,326 -16,700 -4,615 -969 -1,507 -132 -430 115.56%
NP 126,684 55,897 3,121 26,348 28,185 -9,060 20,810 35.08%
-
NP to SH 78,181 48,775 2,678 26,348 28,185 -9,060 20,810 24.65%
-
Tax Rate 25.48% 23.00% 59.66% 3.55% 5.08% - 2.02% -
Total Cost 327,635 155,101 65,609 8,179 5,998 53,222 46,145 38.59%
-
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 27.88% 26.49% 4.54% 76.31% 82.45% -20.52% 31.08% -
ROE 17.25% 15.84% 1.02% 10.57% 12.84% -4.78% 9.75% -
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 73.44 35.22 11.50 5.75 5.72 7.22 11.21 36.75%
EPS 12.64 8.14 0.45 4.39 4.71 -1.48 3.48 23.95%
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 15.28 7.10 2.31 1.16 1.15 1.49 2.25 37.57%
EPS 2.63 1.64 0.09 0.89 0.95 -0.30 0.70 24.65%
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 0.60 1.16 2.96 8.18 6.12 2.35 4.37 -28.15%
P/EPS 3.48 5.04 75.87 10.71 7.42 -11.47 14.06 -20.74%
EY 28.72 19.86 1.32 9.33 13.47 -8.72 7.11 26.17%
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 0.70 1.14 3.39 7.65 8.22 2.35 3.30 -22.75%
P/EPS 4.08 4.91 87.03 10.03 9.97 -11.47 10.62 -14.72%
EY 24.54 20.35 1.15 9.97 10.03 -8.72 9.42 17.28%
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