[LANDMRK] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 299.25%
YoY- 137.17%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 59,915 198,685 210,418 251,316 316,335 322,697 307,042 -66.25%
PBT 81,814 78,544 77,926 113,040 38,795 60,865 50,184 38.39%
Tax 50,659 -21,796 -5,794 -30,048 -1,747 -24,482 -9,678 -
NP 132,473 56,748 72,132 82,992 37,048 36,382 40,506 119.85%
-
NP to SH 123,374 42,120 54,592 82,992 20,787 27,192 30,950 150.77%
-
Tax Rate -61.92% 27.75% 7.44% 26.58% 4.50% 40.22% 19.29% -
Total Cost -72,558 141,937 138,286 168,324 279,287 286,314 266,536 -
-
Net Worth 458,362 432,739 413,153 408,461 366,566 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,354 - - - 9,280 - - -
Div Payout % 7.58% - - - 44.64% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 458,362 432,739 413,153 408,461 366,566 0 0 -
NOSH 467,717 480,821 464,217 464,161 464,008 463,418 463,733 0.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 221.10% 28.56% 34.28% 33.02% 11.71% 11.27% 13.19% -
ROE 26.92% 9.73% 13.21% 20.32% 5.67% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.81 41.32 45.33 54.14 68.17 69.63 66.21 -66.44%
EPS 26.38 8.76 11.76 17.88 4.48 5.87 6.68 149.21%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.98 0.90 0.89 0.88 0.79 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 464,161
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.92 29.59 31.33 37.43 47.11 48.06 45.72 -66.26%
EPS 18.37 6.27 8.13 12.36 3.10 4.05 4.61 150.71%
DPS 1.39 0.00 0.00 0.00 1.38 0.00 0.00 -
NAPS 0.6826 0.6444 0.6153 0.6083 0.5459 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.87 1.68 1.41 0.95 1.03 1.12 0.97 -
P/RPS 14.60 4.07 3.11 1.75 1.51 1.61 1.47 360.12%
P/EPS 7.09 19.18 11.99 5.31 22.99 19.09 14.53 -37.93%
EY 14.11 5.21 8.34 18.82 4.35 5.24 6.88 61.20%
DY 1.07 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 1.91 1.87 1.58 1.08 1.30 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 2.45 1.79 1.74 1.14 0.90 1.00 0.99 -
P/RPS 19.13 4.33 3.84 2.11 1.32 1.44 1.50 443.33%
P/EPS 9.29 20.43 14.80 6.38 20.09 17.04 14.83 -26.72%
EY 10.77 4.89 6.76 15.68 4.98 5.87 6.74 36.56%
DY 0.82 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 2.50 1.99 1.96 1.30 1.14 0.00 0.00 -

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