[LANDMRK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -22.85%
YoY- 54.9%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 118,046 145,448 59,915 198,685 210,418 251,316 316,335 -48.26%
PBT 23,192 65,796 81,814 78,544 77,926 113,040 38,795 -29.10%
Tax 757,254 24,660 50,659 -21,796 -5,794 -30,048 -1,747 -
NP 780,446 90,456 132,473 56,748 72,132 82,992 37,048 667.02%
-
NP to SH 776,352 63,548 123,374 42,120 54,592 82,992 20,787 1024.75%
-
Tax Rate -3,265.15% -37.48% -61.92% 27.75% 7.44% 26.58% 4.50% -
Total Cost -662,400 54,992 -72,558 141,937 138,286 168,324 279,287 -
-
Net Worth 860,370 501,451 458,362 432,739 413,153 408,461 366,566 76.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,354 - - - 9,280 -
Div Payout % - - 7.58% - - - 44.64% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 860,370 501,451 458,362 432,739 413,153 408,461 366,566 76.88%
NOSH 480,653 481,424 467,717 480,821 464,217 464,161 464,008 2.38%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 661.14% 62.19% 221.10% 28.56% 34.28% 33.02% 11.71% -
ROE 90.23% 12.67% 26.92% 9.73% 13.21% 20.32% 5.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.56 30.21 12.81 41.32 45.33 54.14 68.17 -49.46%
EPS 161.52 13.20 26.38 8.76 11.76 17.88 4.48 998.54%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.79 1.0416 0.98 0.90 0.89 0.88 0.79 72.76%
Adjusted Per Share Value based on latest NOSH - 482,471
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.58 21.66 8.92 29.59 31.33 37.43 47.11 -48.26%
EPS 115.61 9.46 18.37 6.27 8.13 12.36 3.10 1023.65%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 1.38 -
NAPS 1.2812 0.7467 0.6826 0.6444 0.6153 0.6083 0.5459 76.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.86 2.19 1.87 1.68 1.41 0.95 1.03 -
P/RPS 7.57 7.25 14.60 4.07 3.11 1.75 1.51 193.78%
P/EPS 1.15 16.59 7.09 19.18 11.99 5.31 22.99 -86.49%
EY 86.84 6.03 14.11 5.21 8.34 18.82 4.35 639.94%
DY 0.00 0.00 1.07 0.00 0.00 0.00 1.94 -
P/NAPS 1.04 2.10 1.91 1.87 1.58 1.08 1.30 -13.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 27/11/06 28/08/06 30/05/06 28/02/06 -
Price 1.75 1.95 2.45 1.79 1.74 1.14 0.90 -
P/RPS 7.13 6.45 19.13 4.33 3.84 2.11 1.32 208.80%
P/EPS 1.08 14.77 9.29 20.43 14.80 6.38 20.09 -85.83%
EY 92.30 6.77 10.77 4.89 6.76 15.68 4.98 604.10%
DY 0.00 0.00 0.82 0.00 0.00 0.00 2.22 -
P/NAPS 0.98 1.87 2.50 1.99 1.96 1.30 1.14 -9.61%

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