[LANDMRK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.97%
YoY- -25.63%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 149,014 242,023 215,559 162,192 116,808 110,487 121,050 3.52%
PBT 58,908 45,649 82,344 -16,336 -11,838 29,955 13,719 27.47%
Tax -16,347 -18,362 -22,309 -7,173 -6,875 -16,076 -8,240 12.08%
NP 42,561 27,287 60,035 -23,509 -18,713 13,879 5,479 40.70%
-
NP to SH 31,590 20,394 60,035 -23,509 -18,713 13,879 5,479 33.89%
-
Tax Rate 27.75% 40.22% 27.09% - - 53.67% 60.06% -
Total Cost 106,453 214,736 155,524 185,701 135,521 96,608 115,571 -1.35%
-
Net Worth 432,739 0 422,193 361,676 413,264 440,971 617,548 -5.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 432,739 0 422,193 361,676 413,264 440,971 617,548 -5.75%
NOSH 480,821 463,418 463,949 463,688 464,342 464,180 464,322 0.58%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 28.56% 11.27% 27.85% -14.49% -16.02% 12.56% 4.53% -
ROE 7.30% 0.00% 14.22% -6.50% -4.53% 3.15% 0.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.99 52.23 46.46 34.98 25.16 23.80 26.07 2.92%
EPS 6.57 4.40 12.94 -5.07 -4.03 2.99 1.18 33.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 0.91 0.78 0.89 0.95 1.33 -6.29%
Adjusted Per Share Value based on latest NOSH - 462,605
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.19 36.04 32.10 24.15 17.39 16.45 18.03 3.51%
EPS 4.70 3.04 8.94 -3.50 -2.79 2.07 0.82 33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6444 0.00 0.6287 0.5386 0.6154 0.6567 0.9196 -5.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.68 1.12 0.67 0.49 0.40 0.31 0.62 -
P/RPS 5.42 2.14 1.44 1.40 1.59 1.30 2.38 14.69%
P/EPS 25.57 25.45 5.18 -9.66 -9.93 10.37 52.54 -11.30%
EY 3.91 3.93 19.31 -10.35 -10.08 9.65 1.90 12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.00 0.74 0.63 0.45 0.33 0.47 25.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 30/11/04 18/11/03 27/11/02 23/11/01 24/11/00 -
Price 1.79 1.00 0.89 0.57 0.39 0.61 0.59 -
P/RPS 5.78 1.91 1.92 1.63 1.55 2.56 2.26 16.93%
P/EPS 27.25 22.72 6.88 -11.24 -9.68 20.40 50.00 -9.61%
EY 3.67 4.40 14.54 -8.89 -10.33 4.90 2.00 10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.00 0.98 0.73 0.44 0.64 0.44 28.58%

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