Highlights

[LANDMRK] QoQ Quarter Result on 2013-12-31 [#4]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     538.82%    YoY -     849.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,804 11,679 17,619 10,732 6,657 8,464 13,851 -10.10%
  QoQ % 1.07% -33.71% 64.17% 61.21% -21.35% -38.89% -
  Horiz. % 85.22% 84.32% 127.20% 77.48% 48.06% 61.11% 100.00%
PBT -8,019 -7,074 2,685 1,734 -1,340 -4,547 -2,067 146.70%
  QoQ % -13.36% -363.46% 54.84% 229.40% 70.53% -119.98% -
  Horiz. % 387.95% 342.24% -129.90% -83.89% 64.83% 219.98% 100.00%
Tax -57 43 -1,086 934 732 450 -667 -80.57%
  QoQ % -232.56% 103.96% -216.27% 27.60% 62.67% 167.47% -
  Horiz. % 8.55% -6.45% 162.82% -140.03% -109.75% -67.47% 100.00%
NP -8,076 -7,031 1,599 2,668 -608 -4,097 -2,734 105.74%
  QoQ % -14.86% -539.71% -40.07% 538.82% 85.16% -49.85% -
  Horiz. % 295.39% 257.17% -58.49% -97.59% 22.24% 149.85% 100.00%
NP to SH -8,076 -7,031 1,599 2,668 -608 -4,097 -2,734 105.74%
  QoQ % -14.86% -539.71% -40.07% 538.82% 85.16% -49.85% -
  Horiz. % 295.39% 257.17% -58.49% -97.59% 22.24% 149.85% 100.00%
Tax Rate - % - % 40.45 % -53.86 % - % - % - % -
  QoQ % 0.00% 0.00% 175.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -75.10% 100.00% - - -
Total Cost 19,880 18,710 16,020 8,064 7,265 12,561 16,585 12.83%
  QoQ % 6.25% 16.79% 98.66% 11.00% -42.16% -24.26% -
  Horiz. % 119.87% 112.81% 96.59% 48.62% 43.80% 75.74% 100.00%
Net Worth 1,764,221 1,772,197 1,787,972 1,789,985 1,725,784 1,778,579 1,774,701 -0.39%
  QoQ % -0.45% -0.88% -0.11% 3.72% -2.97% 0.22% -
  Horiz. % 99.41% 99.86% 100.75% 100.86% 97.24% 100.22% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,764,221 1,772,197 1,787,972 1,789,985 1,725,784 1,778,579 1,774,701 -0.39%
  QoQ % -0.45% -0.88% -0.11% 3.72% -2.97% 0.22% -
  Horiz. % 99.41% 99.86% 100.75% 100.86% 97.24% 100.22% 100.00%
NOSH 480,714 481,575 484,545 485,090 467,692 481,999 479,649 0.15%
  QoQ % -0.18% -0.61% -0.11% 3.72% -2.97% 0.49% -
  Horiz. % 100.22% 100.40% 101.02% 101.13% 97.51% 100.49% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -68.42 % -60.20 % 9.08 % 24.86 % -9.13 % -48.41 % -19.74 % 128.86%
  QoQ % -13.65% -763.00% -63.48% 372.29% 81.14% -145.24% -
  Horiz. % 346.61% 304.96% -46.00% -125.94% 46.25% 245.24% 100.00%
ROE -0.46 % -0.40 % 0.09 % 0.15 % -0.04 % -0.23 % -0.15 % 110.93%
  QoQ % -15.00% -544.44% -40.00% 475.00% 82.61% -53.33% -
  Horiz. % 306.67% 266.67% -60.00% -100.00% 26.67% 153.33% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.46 2.43 3.64 2.21 1.42 1.76 2.89 -10.17%
  QoQ % 1.23% -33.24% 64.71% 55.63% -19.32% -39.10% -
  Horiz. % 85.12% 84.08% 125.95% 76.47% 49.13% 60.90% 100.00%
EPS -1.68 -1.46 0.33 0.55 -0.13 -0.85 -0.57 105.43%
  QoQ % -15.07% -542.42% -40.00% 523.08% 84.71% -49.12% -
  Horiz. % 294.74% 256.14% -57.89% -96.49% 22.81% 149.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6700 3.6800 3.6900 3.6900 3.6900 3.6900 3.7000 -0.54%
  QoQ % -0.27% -0.27% 0.00% 0.00% 0.00% -0.27% -
  Horiz. % 99.19% 99.46% 99.73% 99.73% 99.73% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.23 2.21 3.33 2.03 1.26 1.60 2.62 -10.18%
  QoQ % 0.90% -33.63% 64.04% 61.11% -21.25% -38.93% -
  Horiz. % 85.11% 84.35% 127.10% 77.48% 48.09% 61.07% 100.00%
EPS -1.53 -1.33 0.30 0.50 -0.11 -0.77 -0.52 105.20%
  QoQ % -15.04% -543.33% -40.00% 554.55% 85.71% -48.08% -
  Horiz. % 294.23% 255.77% -57.69% -96.15% 21.15% 148.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3357 3.3508 3.3806 3.3844 3.2630 3.3629 3.3555 -0.39%
  QoQ % -0.45% -0.88% -0.11% 3.72% -2.97% 0.22% -
  Horiz. % 99.41% 99.86% 100.75% 100.86% 97.24% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2700 1.1000 1.0100 1.0700 1.1700 1.1100 0.9800 -
P/RPS 51.72 45.36 27.78 48.36 82.20 63.21 33.94 32.39%
  QoQ % 14.02% 63.28% -42.56% -41.17% 30.04% 86.24% -
  Horiz. % 152.39% 133.65% 81.85% 142.49% 242.19% 186.24% 100.00%
P/EPS -75.60 -75.34 306.06 194.55 -900.00 -130.59 -171.93 -42.15%
  QoQ % -0.35% -124.62% 57.32% 121.62% -589.18% 24.04% -
  Horiz. % 43.97% 43.82% -178.01% -113.16% 523.47% 75.96% 100.00%
EY -1.32 -1.33 0.33 0.51 -0.11 -0.77 -0.58 72.93%
  QoQ % 0.75% -503.03% -35.29% 563.64% 85.71% -32.76% -
  Horiz. % 227.59% 229.31% -56.90% -87.93% 18.97% 132.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.30 0.27 0.29 0.32 0.30 0.26 21.89%
  QoQ % 16.67% 11.11% -6.90% -9.38% 6.67% 15.38% -
  Horiz. % 134.62% 115.38% 103.85% 111.54% 123.08% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/08/14 28/05/14 26/02/14 20/11/13 30/08/13 29/05/13 -
Price 1.1200 1.4500 1.1000 1.0500 1.1400 1.1300 1.2600 -
P/RPS 45.61 59.79 30.25 47.46 80.09 64.35 43.63 3.00%
  QoQ % -23.72% 97.65% -36.26% -40.74% 24.46% 47.49% -
  Horiz. % 104.54% 137.04% 69.33% 108.78% 183.57% 147.49% 100.00%
P/EPS -66.67 -99.32 333.33 190.91 -876.92 -132.94 -221.05 -54.99%
  QoQ % 32.87% -129.80% 74.60% 121.77% -559.64% 39.86% -
  Horiz. % 30.16% 44.93% -150.79% -86.37% 396.71% 60.14% 100.00%
EY -1.50 -1.01 0.30 0.52 -0.11 -0.75 -0.45 122.98%
  QoQ % -48.51% -436.67% -42.31% 572.73% 85.33% -66.67% -
  Horiz. % 333.33% 224.44% -66.67% -115.56% 24.44% 166.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.39 0.30 0.28 0.31 0.31 0.34 -5.97%
  QoQ % -20.51% 30.00% 7.14% -9.68% 0.00% -8.82% -
  Horiz. % 91.18% 114.71% 88.24% 82.35% 91.18% 91.18% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS