[L&G] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 5.31%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 34,527 30,187 30,118 30,215 34,183 32,759 34,120 0.79%
PBT 27,317 25,782 23,799 30,950 29,692 24,492 23,349 10.99%
Tax -969 -1,441 -1,276 -1,268 -1,507 -770 -1,497 -25.11%
NP 26,348 24,341 22,523 29,682 28,185 23,722 21,852 13.24%
-
NP to SH 26,348 24,341 22,523 29,682 28,185 23,722 21,852 13.24%
-
Tax Rate 3.55% 5.59% 5.36% 4.10% 5.08% 3.14% 6.41% -
Total Cost 8,179 5,846 7,595 533 5,998 9,037 12,268 -23.62%
-
Net Worth 249,176 239,664 233,217 231,221 219,444 216,774 212,409 11.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,176 239,664 233,217 231,221 219,444 216,774 212,409 11.19%
NOSH 600,569 596,923 604,347 597,009 597,777 603,829 597,832 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 76.31% 80.63% 74.78% 98.24% 82.45% 72.41% 64.04% -
ROE 10.57% 10.16% 9.66% 12.84% 12.84% 10.94% 10.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.75 5.06 4.98 5.06 5.72 5.43 5.71 0.46%
EPS 4.39 4.08 3.73 4.97 4.71 3.93 3.66 12.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4149 0.4015 0.3859 0.3873 0.3671 0.359 0.3553 10.86%
Adjusted Per Share Value based on latest NOSH - 597,009
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.16 1.02 1.01 1.02 1.15 1.10 1.15 0.57%
EPS 0.89 0.82 0.76 1.00 0.95 0.80 0.73 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0806 0.0784 0.0778 0.0738 0.0729 0.0714 11.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.47 0.47 0.40 0.48 0.35 0.40 0.26 -
P/RPS 8.18 9.29 8.03 9.48 6.12 7.37 4.56 47.47%
P/EPS 10.71 11.53 10.73 9.65 7.42 10.18 7.11 31.30%
EY 9.33 8.68 9.32 10.36 13.47 9.82 14.06 -23.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.04 1.24 0.95 1.11 0.73 33.70%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 25/08/10 25/05/10 24/02/10 25/11/09 26/08/09 -
Price 0.44 0.47 0.46 0.38 0.47 0.34 0.29 -
P/RPS 7.65 9.29 9.23 7.51 8.22 6.27 5.08 31.28%
P/EPS 10.03 11.53 12.34 7.64 9.97 8.65 7.93 16.90%
EY 9.97 8.68 8.10 13.08 10.03 11.55 12.60 -14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.19 0.98 1.28 0.95 0.82 18.61%

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