[LANDMRK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1672.96%
YoY- 3220.49%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,276 11,656 11,007 13,226 13,149 13,364 14,767 1.63%
PBT 530 -2,538 -2,040 9,687 -3,531 5,279 77,580 -56.40%
Tax -249 -441 -551 1,889 2,195 70,439 12,331 -
NP 281 -2,979 -2,591 11,576 -1,336 75,718 89,911 -61.72%
-
NP to SH 281 -2,979 -2,589 11,577 -371 78,557 88,039 -61.59%
-
Tax Rate 46.98% - - -19.50% - -1,334.32% -15.89% -
Total Cost 15,995 14,635 13,598 1,650 14,485 -62,354 -75,144 -
-
Net Worth 1,732,833 1,680,545 1,696,921 1,706,062 1,703,551 1,076,913 458,267 24.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 4,805 - 19,230 9,352 -
Div Payout % - - - 41.51% - 24.48% 10.62% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,732,833 1,680,545 1,696,921 1,706,062 1,703,551 1,076,913 458,267 24.79%
NOSH 468,333 478,787 480,714 480,580 482,592 480,764 467,619 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.73% -25.56% -23.54% 87.52% -10.16% 566.58% 608.86% -
ROE 0.02% -0.18% -0.15% 0.68% -0.02% 7.29% 19.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.48 2.43 2.29 2.75 2.72 2.78 3.16 1.61%
EPS 0.06 -0.62 -0.54 2.41 -0.08 16.34 18.82 -61.60%
DPS 0.00 0.00 0.00 1.00 0.00 4.00 2.00 -
NAPS 3.70 3.51 3.53 3.55 3.53 2.24 0.98 24.75%
Adjusted Per Share Value based on latest NOSH - 480,580
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.42 1.74 1.64 1.97 1.96 1.99 2.20 1.59%
EPS 0.04 -0.44 -0.39 1.72 -0.06 11.70 13.11 -61.88%
DPS 0.00 0.00 0.00 0.72 0.00 2.86 1.39 -
NAPS 2.5805 2.5026 2.527 2.5406 2.5369 1.6037 0.6824 24.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.96 1.08 1.69 1.24 0.87 2.98 1.87 -
P/RPS 27.62 44.36 73.81 45.06 31.93 107.20 59.22 -11.92%
P/EPS 1,600.00 -173.58 -313.79 51.47 -1,131.69 18.24 9.93 133.09%
EY 0.06 -0.58 -0.32 1.94 -0.09 5.48 10.07 -57.38%
DY 0.00 0.00 0.00 0.81 0.00 1.34 1.07 -
P/NAPS 0.26 0.31 0.48 0.35 0.25 1.33 1.91 -28.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 24/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.92 1.08 1.50 1.20 0.76 2.56 2.45 -
P/RPS 26.47 44.36 65.51 43.60 27.89 92.10 77.58 -16.39%
P/EPS 1,533.33 -173.58 -278.51 49.81 -988.60 15.67 13.01 121.26%
EY 0.07 -0.58 -0.36 2.01 -0.10 6.38 7.68 -54.26%
DY 0.00 0.00 0.00 0.83 0.00 1.56 0.82 -
P/NAPS 0.25 0.31 0.42 0.34 0.22 1.14 2.50 -31.84%

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