Highlights

[LANDMRK] YoY Quarter Result on 2012-09-30 [#3]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -240.84%    YoY -     -43.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 15,407 11,804 6,657 8,756 8,973 11,056 11,300 5.30%
  YoY % 30.52% 77.32% -23.97% -2.42% -18.84% -2.16% -
  Horiz. % 136.35% 104.46% 58.91% 77.49% 79.41% 97.84% 100.00%
PBT 1,333 -8,019 -1,340 -5,631 -3,734 128 -1,341 -
  YoY % 116.62% -498.43% 76.20% -50.80% -3,017.19% 109.55% -
  Horiz. % -99.40% 597.99% 99.93% 419.91% 278.45% -9.55% 100.00%
Tax -944 -57 732 148 -79 -2 325 -
  YoY % -1,556.14% -107.79% 394.59% 287.34% -3,850.00% -100.62% -
  Horiz. % -290.46% -17.54% 225.23% 45.54% -24.31% -0.62% 100.00%
NP 389 -8,076 -608 -5,483 -3,813 126 -1,016 -
  YoY % 104.82% -1,228.29% 88.91% -43.80% -3,126.19% 112.40% -
  Horiz. % -38.29% 794.88% 59.84% 539.67% 375.30% -12.40% 100.00%
NP to SH 389 -8,076 -608 -5,483 -3,813 124 -736 -
  YoY % 104.82% -1,228.29% 88.91% -43.80% -3,175.00% 116.85% -
  Horiz. % -52.85% 1,097.28% 82.61% 744.97% 518.07% -16.85% 100.00%
Tax Rate 70.82 % - % - % - % - % 1.56 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,539.74% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 15,018 19,880 7,265 14,239 12,786 10,930 12,316 3.36%
  YoY % -24.46% 173.64% -48.98% 11.36% 16.98% -11.25% -
  Horiz. % 121.94% 161.42% 58.99% 115.61% 103.82% 88.75% 100.00%
Net Worth 1,803,987 1,764,221 1,725,784 1,779,570 1,680,697 1,463,200 1,727,146 0.73%
  YoY % 2.25% 2.23% -3.02% 5.88% 14.86% -15.28% -
  Horiz. % 104.45% 102.15% 99.92% 103.04% 97.31% 84.72% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,803,987 1,764,221 1,725,784 1,779,570 1,680,697 1,463,200 1,727,146 0.73%
  YoY % 2.25% 2.23% -3.02% 5.88% 14.86% -15.28% -
  Horiz. % 104.45% 102.15% 99.92% 103.04% 97.31% 84.72% 100.00%
NOSH 486,250 480,714 467,692 480,964 478,831 413,333 490,666 -0.15%
  YoY % 1.15% 2.78% -2.76% 0.45% 15.85% -15.76% -
  Horiz. % 99.10% 97.97% 95.32% 98.02% 97.59% 84.24% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.52 % -68.42 % -9.13 % -62.62 % -42.49 % 1.14 % -8.99 % -
  YoY % 103.68% -649.40% 85.42% -47.38% -3,827.19% 112.68% -
  Horiz. % -28.03% 761.07% 101.56% 696.55% 472.64% -12.68% 100.00%
ROE 0.02 % -0.46 % -0.04 % -0.31 % -0.23 % 0.01 % -0.04 % -
  YoY % 104.35% -1,050.00% 87.10% -34.78% -2,400.00% 125.00% -
  Horiz. % -50.00% 1,150.00% 100.00% 775.00% 575.00% -25.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.17 2.46 1.42 1.82 1.87 2.67 2.30 5.49%
  YoY % 28.86% 73.24% -21.98% -2.67% -29.96% 16.09% -
  Horiz. % 137.83% 106.96% 61.74% 79.13% 81.30% 116.09% 100.00%
EPS 0.08 -1.68 -0.13 -1.14 -0.79 0.03 -0.15 -
  YoY % 104.76% -1,192.31% 88.60% -44.30% -2,733.33% 120.00% -
  Horiz. % -53.33% 1,120.00% 86.67% 760.00% 526.67% -20.00% 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 3.7100 3.6700 3.6900 3.7000 3.5100 3.5400 3.5200 0.88%
  YoY % 1.09% -0.54% -0.27% 5.41% -0.85% 0.57% -
  Horiz. % 105.40% 104.26% 104.83% 105.11% 99.72% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.91 2.23 1.26 1.66 1.70 2.09 2.14 5.25%
  YoY % 30.49% 76.98% -24.10% -2.35% -18.66% -2.34% -
  Horiz. % 135.98% 104.21% 58.88% 77.57% 79.44% 97.66% 100.00%
EPS 0.07 -1.53 -0.11 -1.04 -0.72 0.02 -0.14 -
  YoY % 104.58% -1,290.91% 89.42% -44.44% -3,700.00% 114.29% -
  Horiz. % -50.00% 1,092.86% 78.57% 742.86% 514.29% -14.29% 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 3.4109 3.3357 3.2630 3.3647 3.1778 2.7665 3.2656 0.73%
  YoY % 2.25% 2.23% -3.02% 5.88% 14.87% -15.28% -
  Horiz. % 104.45% 102.15% 99.92% 103.03% 97.31% 84.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1200 1.2700 1.1700 0.9300 0.9600 1.3200 1.3300 -
P/RPS 35.35 51.72 82.20 51.08 51.23 49.35 57.75 -7.85%
  YoY % -31.65% -37.08% 60.92% -0.29% 3.81% -14.55% -
  Horiz. % 61.21% 89.56% 142.34% 88.45% 88.71% 85.45% 100.00%
P/EPS 1,400.00 -75.60 -900.00 -81.58 -120.56 4,400.00 -886.67 -
  YoY % 1,951.85% 91.60% -1,003.21% 32.33% -102.74% 596.24% -
  Horiz. % -157.89% 8.53% 101.50% 9.20% 13.60% -496.24% 100.00%
EY 0.07 -1.32 -0.11 -1.23 -0.83 0.02 -0.11 -
  YoY % 105.30% -1,100.00% 91.06% -48.19% -4,250.00% 118.18% -
  Horiz. % -63.64% 1,200.00% 100.00% 1,118.18% 754.55% -18.18% 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 0.30 0.35 0.32 0.25 0.27 0.37 0.38 -3.86%
  YoY % -14.29% 9.38% 28.00% -7.41% -27.03% -2.63% -
  Horiz. % 78.95% 92.11% 84.21% 65.79% 71.05% 97.37% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 20/11/13 26/11/12 24/11/11 24/11/10 24/11/09 -
Price 1.0400 1.1200 1.1400 1.0100 1.0900 1.2900 1.2900 -
P/RPS 32.82 45.61 80.09 55.48 58.17 48.23 56.01 -8.52%
  YoY % -28.04% -43.05% 44.36% -4.62% 20.61% -13.89% -
  Horiz. % 58.60% 81.43% 142.99% 99.05% 103.86% 86.11% 100.00%
P/EPS 1,300.00 -66.67 -876.92 -88.60 -136.88 4,300.00 -860.00 -
  YoY % 2,049.90% 92.40% -889.75% 35.27% -103.18% 600.00% -
  Horiz. % -151.16% 7.75% 101.97% 10.30% 15.92% -500.00% 100.00%
EY 0.08 -1.50 -0.11 -1.13 -0.73 0.02 -0.12 -
  YoY % 105.33% -1,263.64% 90.27% -54.79% -3,750.00% 116.67% -
  Horiz. % -66.67% 1,250.00% 91.67% 941.67% 608.33% -16.67% 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 0.28 0.31 0.31 0.27 0.31 0.36 0.37 -4.54%
  YoY % -9.68% 0.00% 14.81% -12.90% -13.89% -2.70% -
  Horiz. % 75.68% 83.78% 83.78% 72.97% 83.78% 97.30% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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