[L&G] YoY Annualized Quarter 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- 32.77%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 216,293 130,799 44,202 30,214 37,611 36,746 94,695 14.74%
PBT 72,761 43,499 13,878 30,950 17,714 7,810 8,597 42.70%
Tax -15,584 -10,379 -3,665 -1,268 -2,399 649 -1,526 47.24%
NP 57,177 33,120 10,213 29,682 15,315 8,459 7,071 41.62%
-
NP to SH 43,969 30,369 10,213 29,682 15,315 8,459 6,967 35.90%
-
Tax Rate 21.42% 23.86% 26.41% 4.10% 13.54% -8.31% 17.75% -
Total Cost 159,116 97,679 33,989 532 22,296 28,287 87,624 10.44%
-
Net Worth 326,985 282,553 256,220 231,739 199,890 208,295 195,795 8.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 326,985 282,553 256,220 231,739 199,890 208,295 195,795 8.91%
NOSH 598,217 598,503 597,251 598,036 597,401 599,929 599,680 -0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 26.43% 25.32% 23.11% 98.24% 40.72% 23.02% 7.47% -
ROE 13.45% 10.75% 3.99% 12.81% 7.66% 4.06% 3.56% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.16 21.85 7.40 5.05 6.30 6.13 15.79 14.79%
EPS 7.35 5.08 1.71 4.96 2.56 1.41 1.16 35.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5466 0.4721 0.429 0.3875 0.3346 0.3472 0.3265 8.95%
Adjusted Per Share Value based on latest NOSH - 597,009
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.27 4.40 1.49 1.02 1.27 1.24 3.19 14.70%
EPS 1.48 1.02 0.34 1.00 0.52 0.28 0.23 36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.095 0.0862 0.0779 0.0672 0.0701 0.0659 8.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.415 0.34 0.46 0.48 0.17 0.36 0.46 -
P/RPS 1.15 1.56 6.22 9.50 2.70 5.88 2.91 -14.32%
P/EPS 5.65 6.70 26.90 9.67 6.63 25.53 39.59 -27.68%
EY 17.71 14.92 3.72 10.34 15.08 3.92 2.53 38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 1.07 1.24 0.51 1.04 1.41 -9.77%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 27/05/11 25/05/10 28/05/09 29/05/08 30/05/07 -
Price 0.465 0.31 0.44 0.38 0.28 0.34 0.40 -
P/RPS 1.29 1.42 5.95 7.52 4.45 5.55 2.53 -10.60%
P/EPS 6.33 6.11 25.73 7.66 10.92 24.11 34.43 -24.57%
EY 15.81 16.37 3.89 13.06 9.16 4.15 2.90 32.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.66 1.03 0.98 0.84 0.98 1.23 -5.96%

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