[L&G] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.84%
YoY- -1204.34%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 268,971 283,494 98,944 106,418 109,904 121,286 129,366 63.11%
PBT 101,396 96,371 -77,593 -71,847 -162,597 -125,122 -2,252 -
Tax -25,135 -27,185 -37,701 -21,613 4,607 4,951 11,271 -
NP 76,261 69,186 -115,294 -93,460 -157,990 -120,171 9,019 316.67%
-
NP to SH 76,186 69,136 -115,294 -93,460 -157,990 -120,171 9,019 316.39%
-
Tax Rate 24.79% 28.21% - - - - - -
Total Cost 192,710 214,308 214,238 199,878 267,894 241,457 120,347 36.98%
-
Net Worth 174,399 181,522 198,149 207,017 159,830 169,242 298,440 -30.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 174,399 181,522 198,149 207,017 159,830 169,242 298,440 -30.17%
NOSH 594,814 597,505 598,999 597,452 596,381 583,996 582,550 1.40%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.35% 24.40% -116.52% -87.82% -143.75% -99.08% 6.97% -
ROE 43.68% 38.09% -58.19% -45.15% -98.85% -71.01% 3.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.22 47.45 16.52 17.81 18.43 20.77 22.21 60.84%
EPS 12.81 11.57 -19.25 -15.64 -26.49 -20.58 1.55 310.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2932 0.3038 0.3308 0.3465 0.268 0.2898 0.5123 -31.13%
Adjusted Per Share Value based on latest NOSH - 597,452
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.05 9.54 3.33 3.58 3.70 4.08 4.35 63.18%
EPS 2.56 2.33 -3.88 -3.14 -5.31 -4.04 0.30 319.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0587 0.0611 0.0666 0.0696 0.0538 0.0569 0.1004 -30.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.17 0.11 0.15 0.16 0.22 0.28 -
P/RPS 0.42 0.36 0.67 0.84 0.87 1.06 1.26 -52.02%
P/EPS 1.48 1.47 -0.57 -0.96 -0.60 -1.07 18.09 -81.24%
EY 67.41 68.06 -174.98 -104.29 -165.57 -93.53 5.53 432.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.33 0.43 0.60 0.76 0.55 11.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 17/03/06 29/11/05 25/08/05 27/05/05 24/02/05 -
Price 0.18 0.18 0.17 0.10 0.15 0.16 0.26 -
P/RPS 0.40 0.38 1.03 0.56 0.81 0.77 1.17 -51.20%
P/EPS 1.41 1.56 -0.88 -0.64 -0.57 -0.78 16.79 -80.90%
EY 71.16 64.28 -113.22 -156.43 -176.61 -128.61 5.95 425.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.51 0.29 0.56 0.55 0.51 12.71%

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