[LANDMRK] QoQ Cumulative 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- 31.79%
YoY- -66.03%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 105,209 62,829 316,335 242,023 153,521 73,063 286,365 -48.79%
PBT 38,963 28,260 38,795 45,649 25,092 11,360 7,274 207.08%
Tax -2,897 -7,512 -1,747 -18,362 -4,839 -2,612 -26,918 -77.46%
NP 36,066 20,748 37,048 27,287 20,253 8,748 -19,644 -
-
NP to SH 27,296 20,748 20,787 20,394 15,475 8,748 -19,644 -
-
Tax Rate 7.44% 26.58% 4.50% 40.22% 19.29% 22.99% 370.06% -
Total Cost 69,143 42,081 279,287 214,736 133,268 64,315 306,009 -63.00%
-
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 6.61% 5.08% 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 22.66 13.54 68.17 52.23 33.11 15.72 61.81 -48.87%
EPS 5.88 4.47 4.48 4.40 3.34 1.89 -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 15.67 9.36 47.11 36.04 22.86 10.88 42.64 -48.78%
EPS 4.06 3.09 3.10 3.04 2.30 1.30 -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 6.22 7.02 1.51 2.14 2.93 5.91 1.42 168.43%
P/EPS 23.98 21.25 22.99 25.45 29.07 49.39 -20.75 -
EY 4.17 4.71 4.35 3.93 3.44 2.02 -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 7.68 8.42 1.32 1.91 2.99 5.28 1.67 177.31%
P/EPS 29.59 25.50 20.09 22.72 29.67 44.08 -24.29 -
EY 3.38 3.92 4.98 4.40 3.37 2.27 -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