[LANDMRK] QoQ TTM 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- -2.11%
YoY- 148.79%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 85,532 89,547 99,982 159,527 236,287 290,069 316,335 -58.28%
PBT 94,194 99,281 103,282 26,368 39,310 48,328 39,238 79.57%
Tax 392,435 28,528 29,190 22,899 10,496 2,652 -6,787 -
NP 486,629 127,809 132,472 49,267 49,806 50,980 32,451 511.13%
-
NP to SH 480,510 114,768 119,629 28,928 29,553 29,732 17,732 807.65%
-
Tax Rate -416.62% -28.73% -28.26% -86.84% -26.70% -5.49% 17.30% -
Total Cost -401,097 -38,262 -32,490 110,260 186,481 239,089 283,884 -
-
Net Worth 860,424 501,451 458,267 434,224 413,313 408,461 365,881 77.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,352 9,352 9,352 - - - - -
Div Payout % 1.95% 8.15% 7.82% - - - - -
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 860,424 501,451 458,267 434,224 413,313 408,461 365,881 77.11%
NOSH 480,684 481,424 467,619 482,471 464,397 464,161 463,141 2.51%
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 568.94% 142.73% 132.50% 30.88% 21.08% 17.58% 10.26% -
ROE 55.85% 22.89% 26.10% 6.66% 7.15% 7.28% 4.85% -
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 17.79 18.60 21.38 33.06 50.88 62.49 68.30 -59.31%
EPS 99.96 23.84 25.58 6.00 6.36 6.41 3.83 785.14%
DPS 1.95 1.94 2.00 0.00 0.00 0.00 0.00 -
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 12.74 13.34 14.89 23.76 35.19 43.20 47.11 -58.28%
EPS 71.56 17.09 17.81 4.31 4.40 4.43 2.64 807.82%
DPS 1.39 1.39 1.39 0.00 0.00 0.00 0.00 -
NAPS 1.2813 0.7467 0.6824 0.6466 0.6155 0.6083 0.5449 77.10%
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 10.45 11.77 8.75 5.08 2.77 1.52 1.51 264.44%
P/EPS 1.86 9.19 7.31 28.02 22.16 14.83 26.90 -83.23%
EY 53.74 10.89 13.68 3.57 4.51 6.74 3.72 496.06%
DY 1.05 0.89 1.07 0.00 0.00 0.00 0.00 -
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 9.83 10.48 11.46 5.41 3.42 1.82 1.32 282.75%
P/EPS 1.75 8.18 9.58 29.85 27.34 17.80 23.51 -82.38%
EY 57.12 12.23 10.44 3.35 3.66 5.62 4.25 467.97%
DY 1.11 1.00 0.82 0.00 0.00 0.00 0.00 -
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