[LANDMRK] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.69%
YoY- 377.41%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,242 55,217 68,733 89,453 85,550 85,532 89,547 -28.34%
PBT 76,088 86,283 92,800 104,687 99,532 94,194 99,281 -16.21%
Tax 64,814 163,284 460,395 467,343 484,766 392,435 28,528 72.56%
NP 140,902 249,567 553,195 572,030 584,298 486,629 127,809 6.69%
-
NP to SH 141,436 250,659 559,416 571,126 580,965 480,510 114,768 14.90%
-
Tax Rate -85.18% -189.24% -496.12% -446.42% -487.05% -416.62% -28.73% -
Total Cost -86,660 -194,350 -484,462 -482,577 -498,748 -401,097 -38,262 72.20%
-
Net Worth 1,712,627 1,730,096 1,094,662 1,076,913 956,633 860,424 501,451 126.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,230 19,230 19,230 19,230 9,352 9,352 9,352 61.49%
Div Payout % 13.60% 7.67% 3.44% 3.37% 1.61% 1.95% 8.15% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,712,627 1,730,096 1,094,662 1,076,913 956,633 860,424 501,451 126.28%
NOSH 481,075 480,582 480,114 480,764 480,720 480,684 481,424 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 259.77% 451.97% 804.85% 639.48% 682.99% 568.94% 142.73% -
ROE 8.26% 14.49% 51.10% 53.03% 60.73% 55.85% 22.89% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.28 11.49 14.32 18.61 17.80 17.79 18.60 -28.28%
EPS 29.40 52.16 116.52 118.80 120.85 99.96 23.84 14.95%
DPS 4.00 4.00 4.00 4.00 1.95 1.95 1.94 61.78%
NAPS 3.56 3.60 2.28 2.24 1.99 1.79 1.0416 126.39%
Adjusted Per Share Value based on latest NOSH - 480,764
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.08 8.22 10.24 13.32 12.74 12.74 13.34 -28.34%
EPS 21.06 37.33 83.31 85.05 86.52 71.56 17.09 14.89%
DPS 2.86 2.86 2.86 2.86 1.39 1.39 1.39 61.55%
NAPS 2.5504 2.5764 1.6301 1.6037 1.4246 1.2813 0.7467 126.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.07 1.47 2.24 2.98 2.75 1.86 2.19 -
P/RPS 9.49 12.79 15.65 16.02 15.45 10.45 11.77 -13.33%
P/EPS 3.64 2.82 1.92 2.51 2.28 1.86 9.19 -45.97%
EY 27.48 35.48 52.02 39.86 43.95 53.74 10.89 85.03%
DY 3.74 2.72 1.79 1.34 0.71 1.05 0.89 159.72%
P/NAPS 0.30 0.41 0.98 1.33 1.38 1.04 2.10 -72.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/08/08 29/05/08 27/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.96 1.35 2.00 2.56 3.02 1.75 1.95 -
P/RPS 8.51 11.75 13.97 13.76 16.97 9.83 10.48 -12.92%
P/EPS 3.27 2.59 1.72 2.15 2.50 1.75 8.18 -45.64%
EY 30.62 38.64 58.26 46.40 40.02 57.12 12.23 84.07%
DY 4.17 2.96 2.00 1.56 0.64 1.11 1.00 158.40%
P/NAPS 0.27 0.38 0.88 1.14 1.52 0.98 1.87 -72.38%

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