[LANDMRK] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.12%
YoY- 280.12%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 85,550 159,527 312,829 290,898 251,055 171,828 142,368 -8.13%
PBT 99,532 26,368 -36,498 100,188 -48,349 -15,835 -179,340 -
Tax 484,766 22,899 -17,436 -21,946 4,910 -1,257 193,219 16.56%
NP 584,298 49,267 -53,934 78,242 -43,439 -17,092 13,879 86.46%
-
NP to SH 580,965 28,928 -59,285 78,242 -43,439 -17,092 -181,376 -
-
Tax Rate -487.05% -86.84% - 21.90% - - - -
Total Cost -498,748 110,260 366,763 212,656 294,494 188,920 128,489 -
-
Net Worth 956,633 434,224 0 421,318 360,831 413,925 440,934 13.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,352 - - - - - - -
Div Payout % 1.61% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 956,633 434,224 0 421,318 360,831 413,925 440,934 13.77%
NOSH 480,720 482,471 462,439 462,987 462,605 465,084 464,141 0.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 682.99% 30.88% -17.24% 26.90% -17.30% -9.95% 9.75% -
ROE 60.73% 6.66% 0.00% 18.57% -12.04% -4.13% -41.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.80 33.06 67.65 62.83 54.27 36.95 30.67 -8.66%
EPS 120.85 6.00 -12.82 16.90 -9.39 -3.68 -39.08 -
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 0.90 0.00 0.91 0.78 0.89 0.95 13.10%
Adjusted Per Share Value based on latest NOSH - 462,987
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.74 23.76 46.59 43.32 37.39 25.59 21.20 -8.13%
EPS 86.52 4.31 -8.83 11.65 -6.47 -2.55 -27.01 -
DPS 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4246 0.6466 0.00 0.6274 0.5373 0.6164 0.6566 13.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.75 1.68 1.12 0.67 0.49 0.40 0.31 -
P/RPS 15.45 5.08 1.66 1.07 0.90 1.08 1.01 57.52%
P/EPS 2.28 28.02 -8.74 3.96 -5.22 -10.88 -0.79 -
EY 43.95 3.57 -11.45 25.22 -19.16 -9.19 -126.06 -
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.87 0.00 0.74 0.63 0.45 0.33 26.91%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 28/11/05 30/11/04 18/11/03 27/11/02 23/11/01 -
Price 3.02 1.79 1.00 0.89 0.57 0.39 0.61 -
P/RPS 16.97 5.41 1.48 1.42 1.05 1.06 1.99 42.91%
P/EPS 2.50 29.85 -7.80 5.27 -6.07 -10.61 -1.56 -
EY 40.02 3.35 -12.82 18.99 -16.47 -9.42 -64.06 -
DY 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.99 0.00 0.98 0.73 0.44 0.64 15.50%

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