[L&G] YoY Cumulative 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- 116.92%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 31/12/04 CAGR
Revenue 24,108 27,537 30,109 57,965 78,761 99,389 101,104 -24.91%
PBT 19,050 7,072 18,307 5,663 55,127 3,331 7,600 20.16%
Tax -2,283 -3,175 -2,757 -3,852 -29,536 -5,963 13,090 -
NP 16,767 3,897 15,550 1,811 25,591 -2,632 20,690 -4.11%
-
NP to SH 16,767 3,897 15,550 1,707 25,566 -2,632 20,690 -4.11%
-
Tax Rate 11.98% 44.90% 15.06% 68.02% 53.58% 179.02% -172.24% -
Total Cost 7,341 23,640 14,559 56,154 53,170 102,021 80,414 -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 7.63% 2.10% 7.28% 0.93% 12.94% -0.96% 6.94% -
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 4.03 4.59 5.03 9.85 13.19 16.99 17.37 -25.32%
EPS 2.80 0.65 2.60 0.29 4.28 -0.45 3.55 -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 0.81 0.93 1.01 1.95 2.65 3.34 3.40 -24.92%
EPS 0.56 0.13 0.52 0.06 0.86 -0.09 0.70 -4.36%
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 8.69 3.70 9.73 2.84 0.83 1.53 1.61 40.07%
P/EPS 12.50 26.15 18.85 96.55 2.57 -57.78 7.88 9.66%
EY 8.00 3.82 5.31 1.04 38.91 -1.73 12.70 -8.82%
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 11.67 3.70 7.35 3.45 1.29 1.71 1.50 50.69%
P/EPS 16.79 26.15 14.23 117.24 3.97 -64.44 7.31 18.08%
EY 5.96 3.82 7.03 0.85 25.18 -1.55 13.67 -15.28%
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