[LANDMRK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.51%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,824 58,802 51,834 45,248 45,004 40,900 43,408 9.97%
PBT -27,525 2,118 -10,674 -7,424 -4,238 -11,028 8,149 -
Tax 2,031 1,155 -166 266 -1,268 -736 1,701 2.99%
NP -25,494 3,273 -10,840 -7,158 -5,506 -11,764 9,850 -
-
NP to SH -25,494 3,273 -10,840 -7,158 -5,506 -11,762 9,844 -
-
Tax Rate - -54.53% - - - - -20.87% -
Total Cost 102,318 55,529 62,674 52,406 50,510 52,664 33,558 20.39%
-
Net Worth 1,767,500 1,803,987 1,764,221 1,725,784 1,779,570 1,680,697 1,463,200 3.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 4,805 -
Div Payout % - - - - - - 48.82% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,767,500 1,803,987 1,764,221 1,725,784 1,779,570 1,680,697 1,463,200 3.19%
NOSH 480,299 486,250 480,714 467,692 480,964 478,831 413,333 2.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -33.18% 5.57% -20.91% -15.82% -12.23% -28.76% 22.69% -
ROE -1.44% 0.18% -0.61% -0.41% -0.31% -0.70% 0.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.00 12.09 10.78 9.67 9.36 8.54 10.50 7.26%
EPS -5.31 0.67 -2.25 -1.53 -1.14 -2.46 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
NAPS 3.68 3.71 3.67 3.69 3.70 3.51 3.54 0.64%
Adjusted Per Share Value based on latest NOSH - 467,692
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.44 8.76 7.72 6.74 6.70 6.09 6.46 9.98%
EPS -3.80 0.49 -1.61 -1.07 -0.82 -1.75 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 2.6321 2.6864 2.6272 2.57 2.6501 2.5028 2.179 3.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.76 1.12 1.27 1.17 0.93 0.96 1.32 -
P/RPS 4.75 9.26 11.78 12.09 9.94 11.24 12.57 -14.95%
P/EPS -14.32 166.39 -56.32 -76.45 -81.24 -39.08 55.42 -
EY -6.98 0.60 -1.78 -1.31 -1.23 -2.56 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 0.21 0.30 0.35 0.32 0.25 0.27 0.37 -9.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 25/11/15 26/11/14 20/11/13 26/11/12 24/11/11 24/11/10 -
Price 0.74 1.04 1.12 1.14 1.01 1.09 1.29 -
P/RPS 4.63 8.60 10.39 11.78 10.79 12.76 12.28 -14.99%
P/EPS -13.94 154.51 -49.67 -74.49 -88.23 -44.37 54.16 -
EY -7.17 0.65 -2.01 -1.34 -1.13 -2.25 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
P/NAPS 0.20 0.28 0.31 0.31 0.27 0.31 0.36 -9.32%

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