[L&G] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 8.56%
YoY- 206.18%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,118 30,215 34,183 32,759 34,120 37,611 44,162 -22.57%
PBT 23,799 30,950 29,692 24,492 23,349 17,713 -8,928 -
Tax -1,276 -1,268 -1,507 -770 -1,497 -2,398 -132 355.67%
NP 22,523 29,682 28,185 23,722 21,852 15,315 -9,060 -
-
NP to SH 22,523 29,682 28,185 23,722 21,852 15,315 -9,060 -
-
Tax Rate 5.36% 4.10% 5.08% 3.14% 6.41% 13.54% - -
Total Cost 7,595 533 5,998 9,037 12,268 22,296 53,222 -72.78%
-
Net Worth 233,217 231,221 219,444 216,774 212,409 200,448 189,513 14.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 233,217 231,221 219,444 216,774 212,409 200,448 189,513 14.88%
NOSH 604,347 597,009 597,777 603,829 597,832 599,787 611,333 -0.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 74.78% 98.24% 82.45% 72.41% 64.04% 40.72% -20.52% -
ROE 9.66% 12.84% 12.84% 10.94% 10.29% 7.64% -4.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.98 5.06 5.72 5.43 5.71 6.27 7.22 -21.98%
EPS 3.73 4.97 4.71 3.93 3.66 2.55 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3859 0.3873 0.3671 0.359 0.3553 0.3342 0.31 15.76%
Adjusted Per Share Value based on latest NOSH - 603,829
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.01 1.02 1.15 1.10 1.15 1.27 1.49 -22.88%
EPS 0.76 1.00 0.95 0.80 0.73 0.52 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0778 0.0738 0.0729 0.0714 0.0674 0.0637 14.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.48 0.35 0.40 0.26 0.17 0.17 -
P/RPS 8.03 9.48 6.12 7.37 4.56 2.71 2.35 127.37%
P/EPS 10.73 9.65 7.42 10.18 7.11 6.66 -11.47 -
EY 9.32 10.36 13.47 9.82 14.06 15.02 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.24 0.95 1.11 0.73 0.51 0.55 53.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 24/02/10 25/11/09 26/08/09 28/05/09 25/02/09 -
Price 0.46 0.38 0.47 0.34 0.29 0.28 0.17 -
P/RPS 9.23 7.51 8.22 6.27 5.08 4.47 2.35 149.56%
P/EPS 12.34 7.64 9.97 8.65 7.93 10.97 -11.47 -
EY 8.10 13.08 10.03 11.55 12.60 9.12 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.98 1.28 0.95 0.82 0.84 0.55 67.52%

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