[LANDMRK] QoQ Cumulative 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- 15.73%
YoY- 54.9%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 59,023 36,362 59,915 149,014 105,209 62,829 316,335 -67.44%
PBT 11,596 16,449 81,814 58,908 38,963 28,260 38,795 -55.39%
Tax 378,627 6,165 50,659 -16,347 -2,897 -7,512 -1,747 -
NP 390,223 22,614 132,473 42,561 36,066 20,748 37,048 382.58%
-
NP to SH 388,176 15,887 123,374 31,590 27,296 20,748 20,787 607.65%
-
Tax Rate -3,265.15% -37.48% -61.92% 27.75% 7.44% 26.58% 4.50% -
Total Cost -331,200 13,748 -72,558 106,453 69,143 42,081 279,287 -
-
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 45.12% 3.17% 26.92% 7.30% 6.61% 5.08% 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 12.28 7.55 12.81 30.99 22.66 13.54 68.17 -68.20%
EPS 80.76 3.30 26.38 6.57 5.88 4.47 4.48 591.16%
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 8.79 5.41 8.92 22.19 15.67 9.36 47.11 -67.44%
EPS 57.81 2.37 18.37 4.70 4.06 3.09 3.10 607.00%
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 15.15 29.00 14.60 5.42 6.22 7.02 1.51 367.15%
P/EPS 2.30 66.36 7.09 25.57 23.98 21.25 22.99 -78.54%
EY 43.42 1.51 14.11 3.91 4.17 4.71 4.35 365.54%
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 14.25 25.82 19.13 5.78 7.68 8.42 1.32 390.59%
P/EPS 2.17 59.09 9.29 27.25 29.59 25.50 20.09 -77.41%
EY 46.15 1.69 10.77 3.67 3.38 3.92 4.98 342.99%
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