[L&G] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 40.25%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 129,366 149,389 266,985 208,899 305,866 520,307 406,531 1.21%
PBT -2,252 23,314 -55,790 -130,057 -135,690 30,718 15,554 -
Tax 11,271 -14,851 852 -16,678 117,008 37,153 2,277 -1.67%
NP 9,019 8,463 -54,938 -146,735 -18,682 67,871 17,831 0.72%
-
NP to SH 9,019 8,463 -54,938 -146,735 -148,105 28,007 9,972 0.10%
-
Tax Rate - 63.70% - - - -120.95% -14.64% -
Total Cost 120,347 140,926 321,923 355,634 324,548 452,436 388,700 1.24%
-
Net Worth 298,440 274,107 0 306,412 440,208 487,617 494,627 0.53%
Dividend
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 298,440 274,107 0 306,412 440,208 487,617 494,627 0.53%
NOSH 582,550 583,206 552,432 537,565 536,839 502,698 504,722 -0.15%
Ratio Analysis
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.97% 5.67% -20.58% -70.24% -6.11% 13.04% 4.39% -
ROE 3.02% 3.09% 0.00% -47.89% -33.64% 5.74% 2.02% -
Per Share
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 22.21 25.62 48.33 38.86 56.98 103.50 80.55 1.36%
EPS 1.55 1.45 -9.94 -27.30 -27.59 5.57 1.98 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.47 0.00 0.57 0.82 0.97 0.98 0.68%
Adjusted Per Share Value based on latest NOSH - 537,565
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.35 5.02 8.98 7.03 10.29 17.50 13.67 1.21%
EPS 0.30 0.28 -1.85 -4.94 -4.98 0.94 0.34 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.0922 0.00 0.1031 0.1481 0.164 0.1664 0.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/12/04 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.28 0.26 0.45 0.25 0.25 0.61 0.00 -
P/RPS 1.26 1.02 0.93 0.64 0.44 0.59 0.00 -100.00%
P/EPS 18.09 17.92 -4.53 -0.92 -0.91 10.95 0.00 -100.00%
EY 5.53 5.58 -22.10 -109.18 -110.35 9.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.00 0.44 0.30 0.63 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/02/05 25/11/04 19/11/03 25/11/02 26/11/01 29/11/00 - -
Price 0.26 0.29 0.43 0.23 0.38 0.64 0.00 -
P/RPS 1.17 1.13 0.89 0.59 0.67 0.62 0.00 -100.00%
P/EPS 16.79 19.98 -4.32 -0.84 -1.38 11.49 0.00 -100.00%
EY 5.95 5.00 -23.13 -118.68 -72.60 8.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.00 0.40 0.46 0.66 0.00 -100.00%

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