[LANDMRK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 31.56%
YoY- 76.39%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 36,362 59,915 149,014 105,209 62,829 316,335 242,023 -71.77%
PBT 16,449 81,814 58,908 38,963 28,260 38,795 45,649 -49.39%
Tax 6,165 50,659 -16,347 -2,897 -7,512 -1,747 -18,362 -
NP 22,614 132,473 42,561 36,066 20,748 37,048 27,287 -11.78%
-
NP to SH 15,887 123,374 31,590 27,296 20,748 20,787 20,394 -15.35%
-
Tax Rate -37.48% -61.92% 27.75% 7.44% 26.58% 4.50% 40.22% -
Total Cost 13,748 -72,558 106,453 69,143 42,081 279,287 214,736 -84.02%
-
Net Worth 501,451 458,362 432,739 413,153 408,461 366,566 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,354 - - - 9,280 - -
Div Payout % - 7.58% - - - 44.64% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 501,451 458,362 432,739 413,153 408,461 366,566 0 -
NOSH 481,424 467,717 480,821 464,217 464,161 464,008 463,418 2.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 62.19% 221.10% 28.56% 34.28% 33.02% 11.71% 11.27% -
ROE 3.17% 26.92% 7.30% 6.61% 5.08% 5.67% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.55 12.81 30.99 22.66 13.54 68.17 52.23 -72.48%
EPS 3.30 26.38 6.57 5.88 4.47 4.48 4.40 -17.46%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.0416 0.98 0.90 0.89 0.88 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 464,397
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.41 8.92 22.19 15.67 9.36 47.11 36.04 -71.78%
EPS 2.37 18.37 4.70 4.06 3.09 3.10 3.04 -15.30%
DPS 0.00 1.39 0.00 0.00 0.00 1.38 0.00 -
NAPS 0.7467 0.6826 0.6444 0.6153 0.6083 0.5459 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.19 1.87 1.68 1.41 0.95 1.03 1.12 -
P/RPS 29.00 14.60 5.42 6.22 7.02 1.51 2.14 469.30%
P/EPS 66.36 7.09 25.57 23.98 21.25 22.99 25.45 89.55%
EY 1.51 14.11 3.91 4.17 4.71 4.35 3.93 -47.17%
DY 0.00 1.07 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 2.10 1.91 1.87 1.58 1.08 1.30 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 28/08/06 30/05/06 28/02/06 28/11/05 -
Price 1.95 2.45 1.79 1.74 1.14 0.90 1.00 -
P/RPS 25.82 19.13 5.78 7.68 8.42 1.32 1.91 468.37%
P/EPS 59.09 9.29 27.25 29.59 25.50 20.09 22.72 89.23%
EY 1.69 10.77 3.67 3.38 3.92 4.98 4.40 -47.19%
DY 0.00 0.82 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 1.87 2.50 1.99 1.96 1.30 1.14 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