Highlights

[LANDMRK] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     45.81%    YoY -     -327.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 29,835 30,556 26,913 23,918 19,304 17,619 13,851 13.64%
  YoY % -2.36% 13.54% 12.52% 23.90% 9.56% 27.20% -
  Horiz. % 215.40% 220.61% 194.30% 172.68% 139.37% 127.20% 100.00%
PBT -9,455 -2,183 -3,047 -6,165 -438 2,685 -2,067 28.83%
  YoY % -333.12% 28.36% 50.58% -1,307.53% -116.31% 229.90% -
  Horiz. % 457.43% 105.61% 147.41% 298.26% 21.19% -129.90% 100.00%
Tax -1,504 -1,115 -302 -424 -1,104 -1,086 -667 14.51%
  YoY % -34.89% -269.21% 28.77% 61.59% -1.66% -62.82% -
  Horiz. % 225.49% 167.17% 45.28% 63.57% 165.52% 162.82% 100.00%
NP -10,959 -3,298 -3,349 -6,589 -1,542 1,599 -2,734 26.02%
  YoY % -232.29% 1.52% 49.17% -327.30% -196.44% 158.49% -
  Horiz. % 400.84% 120.63% 122.49% 241.00% 56.40% -58.49% 100.00%
NP to SH -10,959 -3,298 -3,349 -6,589 -1,542 1,599 -2,734 26.02%
  YoY % -232.29% 1.52% 49.17% -327.30% -196.44% 158.49% -
  Horiz. % 400.84% 120.63% 122.49% 241.00% 56.40% -58.49% 100.00%
Tax Rate - % - % - % - % - % 40.45 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 40,794 33,854 30,262 30,507 20,846 16,020 16,585 16.18%
  YoY % 20.50% 11.87% -0.80% 46.34% 30.12% -3.41% -
  Horiz. % 245.97% 204.12% 182.47% 183.94% 125.69% 96.59% 100.00%
Net Worth 1,687,161 1,729,472 1,736,695 1,765,082 1,773,300 1,787,972 1,774,701 -0.84%
  YoY % -2.45% -0.42% -1.61% -0.46% -0.82% 0.75% -
  Horiz. % 95.07% 97.45% 97.86% 99.46% 99.92% 100.75% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,687,161 1,729,472 1,736,695 1,765,082 1,773,300 1,787,972 1,774,701 -0.84%
  YoY % -2.45% -0.42% -1.61% -0.46% -0.82% 0.75% -
  Horiz. % 95.07% 97.45% 97.86% 99.46% 99.92% 100.75% 100.00%
NOSH 528,890 528,890 478,428 480,948 481,875 484,545 479,649 1.64%
  YoY % 0.00% 10.55% -0.52% -0.19% -0.55% 1.02% -
  Horiz. % 110.27% 110.27% 99.75% 100.27% 100.46% 101.02% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -36.73 % -10.79 % -12.44 % -27.55 % -7.99 % 9.08 % -19.74 % 10.90%
  YoY % -240.41% 13.26% 54.85% -244.81% -188.00% 146.00% -
  Horiz. % 186.07% 54.66% 63.02% 139.56% 40.48% -46.00% 100.00%
ROE -0.65 % -0.19 % -0.19 % -0.37 % -0.09 % 0.09 % -0.15 % 27.67%
  YoY % -242.11% 0.00% 48.65% -311.11% -200.00% 160.00% -
  Horiz. % 433.33% 126.67% 126.67% 246.67% 60.00% -60.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.64 5.78 5.63 4.97 4.01 3.64 2.89 11.78%
  YoY % -2.42% 2.66% 13.28% 23.94% 10.16% 25.95% -
  Horiz. % 195.16% 200.00% 194.81% 171.97% 138.75% 125.95% 100.00%
EPS -2.07 -0.62 -0.70 -1.37 -0.32 0.33 -0.57 23.97%
  YoY % -233.87% 11.43% 48.91% -328.12% -196.97% 157.89% -
  Horiz. % 363.16% 108.77% 122.81% 240.35% 56.14% -57.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2700 3.6300 3.6700 3.6800 3.6900 3.7000 -2.44%
  YoY % -2.45% -9.92% -1.09% -0.27% -0.27% -0.27% -
  Horiz. % 86.22% 88.38% 98.11% 99.19% 99.46% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 581,779
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.13 5.25 4.63 4.11 3.32 3.03 2.38 13.65%
  YoY % -2.29% 13.39% 12.65% 23.80% 9.57% 27.31% -
  Horiz. % 215.55% 220.59% 194.54% 172.69% 139.50% 127.31% 100.00%
EPS -1.88 -0.57 -0.58 -1.13 -0.27 0.27 -0.47 25.98%
  YoY % -229.82% 1.72% 48.67% -318.52% -200.00% 157.45% -
  Horiz. % 400.00% 121.28% 123.40% 240.43% 57.45% -57.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9000 2.9727 2.9851 3.0339 3.0481 3.0733 3.0505 -0.84%
  YoY % -2.45% -0.42% -1.61% -0.47% -0.82% 0.75% -
  Horiz. % 95.07% 97.45% 97.86% 99.46% 99.92% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4700 0.7300 0.8350 0.9400 1.2600 1.0100 0.9800 -
P/RPS 8.33 12.64 14.84 18.90 31.45 27.78 33.94 -20.86%
  YoY % -34.10% -14.82% -21.48% -39.90% 13.21% -18.15% -
  Horiz. % 24.54% 37.24% 43.72% 55.69% 92.66% 81.85% 100.00%
P/EPS -22.68 -117.07 -119.29 -68.61 -393.75 306.06 -171.93 -28.64%
  YoY % 80.63% 1.86% -73.87% 82.58% -228.65% 278.01% -
  Horiz. % 13.19% 68.09% 69.38% 39.91% 229.02% -178.01% 100.00%
EY -4.41 -0.85 -0.84 -1.46 -0.25 0.33 -0.58 40.21%
  YoY % -418.82% -1.19% 42.47% -484.00% -175.76% 156.90% -
  Horiz. % 760.34% 146.55% 144.83% 251.72% 43.10% -56.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.15 0.22 0.23 0.26 0.34 0.27 0.26 -8.76%
  YoY % -31.82% -4.35% -11.54% -23.53% 25.93% 3.85% -
  Horiz. % 57.69% 84.62% 88.46% 100.00% 130.77% 103.85% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 - 18/05/17 23/05/16 22/05/15 28/05/14 29/05/13 -
Price 0.4750 0.7200 0.8300 0.8750 1.3400 1.1000 1.2600 -
P/RPS 8.42 12.46 14.75 17.59 33.45 30.25 43.63 -23.97%
  YoY % -32.42% -15.53% -16.15% -47.41% 10.58% -30.67% -
  Horiz. % 19.30% 28.56% 33.81% 40.32% 76.67% 69.33% 100.00%
P/EPS -22.92 -115.46 -118.57 -63.87 -418.75 333.33 -221.05 -31.45%
  YoY % 80.15% 2.62% -85.64% 84.75% -225.63% 250.79% -
  Horiz. % 10.37% 52.23% 53.64% 28.89% 189.44% -150.79% 100.00%
EY -4.36 -0.87 -0.84 -1.57 -0.24 0.30 -0.45 45.98%
  YoY % -401.15% -3.57% 46.50% -554.17% -180.00% 166.67% -
  Horiz. % 968.89% 193.33% 186.67% 348.89% 53.33% -66.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.15 0.22 0.23 0.24 0.36 0.30 0.34 -12.74%
  YoY % -31.82% -4.35% -4.17% -33.33% 20.00% -11.76% -
  Horiz. % 44.12% 64.71% 67.65% 70.59% 105.88% 88.24% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

299  530  631  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS