[L&G] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 111.28%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Revenue 32,144 36,716 40,145 77,286 105,014 132,518 134,805 -24.91%
PBT 25,400 9,429 24,409 7,550 73,502 4,441 10,133 20.16%
Tax -3,044 -4,233 -3,676 -5,136 -39,381 -7,950 17,453 -
NP 22,356 5,196 20,733 2,414 34,121 -3,509 27,586 -4.11%
-
NP to SH 22,356 5,196 20,733 2,276 34,088 -3,509 27,586 -4.11%
-
Tax Rate 11.98% 44.89% 15.06% 68.03% 53.58% 179.01% -172.24% -
Total Cost 9,788 31,520 19,412 74,872 70,893 136,027 107,218 -38.02%
-
Net Worth 219,827 185,856 213,692 183,296 197,598 274,897 298,125 -5.90%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Net Worth 219,827 185,856 213,692 183,296 197,598 274,897 298,125 -5.90%
NOSH 598,821 599,538 598,076 588,620 597,336 584,888 581,935 0.57%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
NP Margin 69.55% 14.15% 51.65% 3.12% 32.49% -2.65% 20.46% -
ROE 10.17% 2.80% 9.70% 1.24% 17.25% -1.28% 9.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
RPS 5.37 6.12 6.71 13.13 17.58 22.66 23.16 -25.33%
EPS 3.73 0.87 3.47 0.39 5.71 -0.60 4.73 -4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3671 0.31 0.3573 0.3114 0.3308 0.47 0.5123 -6.44%
Adjusted Per Share Value based on latest NOSH - 598,680
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
RPS 1.08 1.23 1.35 2.60 3.53 4.46 4.53 -24.91%
EPS 0.75 0.17 0.70 0.08 1.15 -0.12 0.93 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0625 0.0719 0.0617 0.0665 0.0925 0.1003 -5.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 31/12/04 -
Price 0.35 0.17 0.49 0.28 0.11 0.26 0.28 -
P/RPS 6.52 2.78 7.30 2.13 0.63 1.15 1.21 40.02%
P/EPS 9.38 19.62 14.13 72.41 1.93 -43.33 5.91 9.67%
EY 10.67 5.10 7.07 1.38 51.88 -2.31 16.93 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.55 1.37 0.90 0.33 0.55 0.55 11.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Date 24/02/10 25/02/09 27/02/08 28/02/07 17/03/06 25/11/04 24/02/05 -
Price 0.47 0.17 0.37 0.34 0.17 0.29 0.26 -
P/RPS 8.76 2.78 5.51 2.59 0.97 1.28 1.12 50.85%
P/EPS 12.59 19.62 10.67 87.93 2.98 -48.33 5.48 18.08%
EY 7.94 5.10 9.37 1.14 33.57 -2.07 18.23 -15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.55 1.04 1.09 0.51 0.62 0.51 20.19%

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