[L&G] QoQ 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 58,573 50,099 44,202 34,527 30,187 30,118 30,215 55.40%
PBT 8,412 10,841 13,877 27,317 25,782 23,799 30,950 -58.00%
Tax -5,040 -3,816 -3,665 -969 -1,441 -1,276 -1,268 150.71%
NP 3,372 7,025 10,212 26,348 24,341 22,523 29,682 -76.51%
-
NP to SH 3,372 7,025 10,212 26,348 24,341 22,523 29,682 -76.51%
-
Tax Rate 59.91% 35.20% 26.41% 3.55% 5.59% 5.36% 4.10% -
Total Cost 55,201 43,074 33,990 8,179 5,846 7,595 533 2099.14%
-
Net Worth 252,460 255,593 255,890 249,176 239,664 233,217 231,221 6.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 252,460 255,593 255,890 249,176 239,664 233,217 231,221 6.02%
NOSH 589,999 598,999 596,481 600,569 596,923 604,347 597,009 -0.78%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.76% 14.02% 23.10% 76.31% 80.63% 74.78% 98.24% -
ROE 1.34% 2.75% 3.99% 10.57% 10.16% 9.66% 12.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.93 8.36 7.41 5.75 5.06 4.98 5.06 56.68%
EPS 0.57 1.17 1.71 4.39 4.08 3.73 4.97 -76.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4267 0.429 0.4149 0.4015 0.3859 0.3873 6.86%
Adjusted Per Share Value based on latest NOSH - 600,569
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.97 1.69 1.49 1.16 1.02 1.01 1.02 55.02%
EPS 0.11 0.24 0.34 0.89 0.82 0.76 1.00 -77.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0849 0.086 0.0861 0.0838 0.0806 0.0784 0.0778 5.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.43 0.46 0.47 0.47 0.40 0.48 -
P/RPS 2.82 5.14 6.21 8.18 9.29 8.03 9.48 -55.40%
P/EPS 48.99 36.66 26.87 10.71 11.53 10.73 9.65 195.09%
EY 2.04 2.73 3.72 9.33 8.68 9.32 10.36 -66.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.01 1.07 1.13 1.17 1.04 1.24 -34.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 27/05/11 24/02/11 23/11/10 25/08/10 25/05/10 -
Price 0.34 0.32 0.44 0.44 0.47 0.46 0.38 -
P/RPS 3.42 3.83 5.94 7.65 9.29 9.23 7.51 -40.78%
P/EPS 59.49 27.29 25.70 10.03 11.53 12.34 7.64 292.36%
EY 1.68 3.66 3.89 9.97 8.68 8.10 13.08 -74.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 1.03 1.06 1.17 1.19 0.98 -13.37%

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