[LANDMRK] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -125.11%
YoY- -268.42%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 89,453 99,982 316,335 286,365 237,531 205,671 165,507 -9.74%
PBT 104,687 103,282 39,238 7,274 1,508 -43,851 25,958 26.15%
Tax 467,343 29,190 -6,787 -26,918 -6,840 5,238 -10,458 -
NP 572,030 132,472 32,451 -19,644 -5,332 -38,613 15,500 82.41%
-
NP to SH 571,126 119,629 17,732 -19,644 -5,332 -38,613 15,500 82.36%
-
Tax Rate -446.42% -28.26% 17.30% 370.06% 453.58% - 40.29% -
Total Cost -482,577 -32,490 283,884 306,009 242,863 244,284 150,007 -
-
Net Worth 1,076,913 458,267 365,881 333,928 352,094 389,650 435,354 16.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 19,230 9,352 - - - - - -
Div Payout % 3.37% 7.82% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,076,913 458,267 365,881 333,928 352,094 389,650 435,354 16.28%
NOSH 480,764 467,619 463,141 463,789 463,282 463,869 463,142 0.62%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 639.48% 132.50% 10.26% -6.86% -2.24% -18.77% 9.37% -
ROE 53.03% 26.10% 4.85% -5.88% -1.51% -9.91% 3.56% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.61 21.38 68.30 61.74 51.27 44.34 35.74 -10.30%
EPS 118.80 25.58 3.83 -4.24 -1.15 -8.32 3.35 81.20%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 0.98 0.79 0.72 0.76 0.84 0.94 15.56%
Adjusted Per Share Value based on latest NOSH - 463,789
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.32 14.89 47.11 42.64 35.37 30.63 24.65 -9.74%
EPS 85.05 17.81 2.64 -2.93 -0.79 -5.75 2.31 82.34%
DPS 2.86 1.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6037 0.6824 0.5449 0.4973 0.5243 0.5803 0.6483 16.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.98 1.87 1.03 0.88 0.63 0.38 0.46 -
P/RPS 16.02 8.75 1.51 1.43 1.23 0.86 1.29 52.14%
P/EPS 2.51 7.31 26.90 -20.78 -54.74 -4.57 13.74 -24.66%
EY 39.86 13.68 3.72 -4.81 -1.83 -21.91 7.28 32.74%
DY 1.34 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.91 1.30 1.22 0.83 0.45 0.49 18.09%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 2.56 2.45 0.90 1.03 0.70 0.39 0.48 -
P/RPS 13.76 11.46 1.32 1.67 1.37 0.88 1.34 47.40%
P/EPS 2.15 9.58 23.51 -24.32 -60.82 -4.69 14.34 -27.10%
EY 46.40 10.44 4.25 -4.11 -1.64 -21.34 6.97 37.13%
DY 1.56 0.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.50 1.14 1.43 0.92 0.46 0.51 14.33%

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