[LANDMRK] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.14%
YoY- -66.03%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 210,418 251,316 316,335 322,697 307,042 292,252 286,365 -18.61%
PBT 77,926 113,040 38,795 60,865 50,184 45,440 7,274 388.08%
Tax -5,794 -30,048 -1,747 -24,482 -9,678 -10,448 -26,918 -64.18%
NP 72,132 82,992 37,048 36,382 40,506 34,992 -19,644 -
-
NP to SH 54,592 82,992 20,787 27,192 30,950 34,992 -19,644 -
-
Tax Rate 7.44% 26.58% 4.50% 40.22% 19.29% 22.99% 370.06% -
Total Cost 138,286 168,324 279,287 286,314 266,536 257,260 306,009 -41.19%
-
Net Worth 413,153 408,461 366,566 0 0 0 333,577 15.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 9,280 - - - 8,107 -
Div Payout % - - 44.64% - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 413,153 408,461 366,566 0 0 0 333,577 15.37%
NOSH 464,217 464,161 464,008 463,418 463,733 464,629 463,301 0.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 34.28% 33.02% 11.71% 11.27% 13.19% 11.97% -6.86% -
ROE 13.21% 20.32% 5.67% 0.00% 0.00% 0.00% -5.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.33 54.14 68.17 69.63 66.21 62.90 61.81 -18.72%
EPS 11.76 17.88 4.48 5.87 6.68 7.56 -4.24 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.75 -
NAPS 0.89 0.88 0.79 0.00 0.00 0.00 0.72 15.22%
Adjusted Per Share Value based on latest NOSH - 462,439
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.33 37.43 47.11 48.06 45.72 43.52 42.64 -18.62%
EPS 8.13 12.36 3.10 4.05 4.61 5.21 -2.93 -
DPS 0.00 0.00 1.38 0.00 0.00 0.00 1.21 -
NAPS 0.6153 0.6083 0.5459 0.00 0.00 0.00 0.4968 15.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.41 0.95 1.03 1.12 0.97 0.93 0.88 -
P/RPS 3.11 1.75 1.51 1.61 1.47 1.48 1.42 68.89%
P/EPS 11.99 5.31 22.99 19.09 14.53 12.35 -20.75 -
EY 8.34 18.82 4.35 5.24 6.88 8.10 -4.82 -
DY 0.00 0.00 1.94 0.00 0.00 0.00 1.99 -
P/NAPS 1.58 1.08 1.30 0.00 0.00 0.00 1.22 18.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 26/05/05 28/02/05 -
Price 1.74 1.14 0.90 1.00 0.99 0.83 1.03 -
P/RPS 3.84 2.11 1.32 1.44 1.50 1.32 1.67 74.47%
P/EPS 14.80 6.38 20.09 17.04 14.83 11.02 -24.29 -
EY 6.76 15.68 4.98 5.87 6.74 9.07 -4.12 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.70 -
P/NAPS 1.96 1.30 1.14 0.00 0.00 0.00 1.43 23.46%

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