[L&G] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -412.68%
YoY- 62.56%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 167,332 183,329 200,350 266,985 251,476 263,271 268,177 -27.00%
PBT 44,642 10,590 16,433 -55,790 25,378 33,210 41,345 5.25%
Tax -11,090 -10,404 -10,249 852 -7,808 -8,754 -7,018 35.70%
NP 33,552 186 6,184 -54,938 17,570 24,456 34,327 -1.51%
-
NP to SH 33,552 186 6,184 -54,938 17,570 24,456 34,327 -1.51%
-
Tax Rate 24.84% 98.24% 62.37% - 30.77% 26.36% 16.97% -
Total Cost 133,780 183,143 194,166 321,923 233,906 238,815 233,850 -31.11%
-
Net Worth 289,543 327,110 324,500 0 270,163 264,245 263,425 6.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 289,543 327,110 324,500 0 270,163 264,245 263,425 6.51%
NOSH 583,168 583,500 560,353 552,432 537,318 538,947 537,602 5.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 20.05% 0.10% 3.09% -20.58% 6.99% 9.29% 12.80% -
ROE 11.59% 0.06% 1.91% 0.00% 6.50% 9.26% 13.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.69 31.42 35.75 48.33 46.80 48.85 49.88 -30.86%
EPS 5.75 0.03 1.10 -9.94 3.27 4.54 6.39 -6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4965 0.5606 0.5791 0.00 0.5028 0.4903 0.49 0.88%
Adjusted Per Share Value based on latest NOSH - 552,432
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.63 6.17 6.74 8.98 8.46 8.85 9.02 -26.98%
EPS 1.13 0.01 0.21 -1.85 0.59 0.82 1.15 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.11 0.1091 0.00 0.0909 0.0889 0.0886 6.52%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.30 0.41 0.41 0.45 0.33 0.26 0.23 -
P/RPS 1.05 1.30 1.15 0.93 0.71 0.53 0.46 73.44%
P/EPS 5.21 1,286.21 37.15 -4.53 10.09 5.73 3.60 27.97%
EY 19.18 0.08 2.69 -22.10 9.91 17.45 27.76 -21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.71 0.00 0.66 0.53 0.47 17.69%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 19/11/03 26/08/03 29/05/03 20/02/03 -
Price 0.25 0.31 0.41 0.43 0.50 0.32 0.29 -
P/RPS 0.87 0.99 1.15 0.89 1.07 0.66 0.58 31.06%
P/EPS 4.35 972.50 37.15 -4.32 15.29 7.05 4.54 -2.81%
EY 23.01 0.10 2.69 -23.13 6.54 14.18 22.02 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.71 0.00 0.99 0.65 0.59 -10.45%

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