Highlights

[LANDMRK] YoY Quarter Result on 2015-09-30 [#3]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     110.32%    YoY -     104.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 26,653 28,054 21,934 15,407 11,804 6,657 8,756 20.38%
  YoY % -4.99% 27.90% 42.36% 30.52% 77.32% -23.97% -
  Horiz. % 304.40% 320.40% 250.50% 175.96% 134.81% 76.03% 100.00%
PBT -6,523 4,637 -4,457 1,333 -8,019 -1,340 -5,631 2.48%
  YoY % -240.67% 204.04% -434.36% 116.62% -498.43% 76.20% -
  Horiz. % 115.84% -82.35% 79.15% -23.67% 142.41% 23.80% 100.00%
Tax -912 -3,006 -248 -944 -57 732 148 -
  YoY % 69.66% -1,112.10% 73.73% -1,556.14% -107.79% 394.59% -
  Horiz. % -616.22% -2,031.08% -167.57% -637.84% -38.51% 494.59% 100.00%
NP -7,435 1,631 -4,705 389 -8,076 -608 -5,483 5.20%
  YoY % -555.86% 134.67% -1,309.51% 104.82% -1,228.29% 88.91% -
  Horiz. % 135.60% -29.75% 85.81% -7.09% 147.29% 11.09% 100.00%
NP to SH -7,435 1,631 -4,705 389 -8,076 -608 -5,483 5.20%
  YoY % -555.86% 134.67% -1,309.51% 104.82% -1,228.29% 88.91% -
  Horiz. % 135.60% -29.75% 85.81% -7.09% 147.29% 11.09% 100.00%
Tax Rate - % 64.83 % - % 70.82 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.54% 0.00% 100.00% - - -
Total Cost 34,088 26,423 26,639 15,018 19,880 7,265 14,239 15.65%
  YoY % 29.01% -0.81% 77.38% -24.46% 173.64% -48.98% -
  Horiz. % 239.40% 185.57% 187.08% 105.47% 139.62% 51.02% 100.00%
Net Worth 1,713,605 1,766,495 1,767,500 1,803,987 1,764,221 1,725,784 1,779,570 -0.63%
  YoY % -2.99% -0.06% -2.02% 2.25% 2.23% -3.02% -
  Horiz. % 96.29% 99.27% 99.32% 101.37% 99.14% 96.98% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,713,605 1,766,495 1,767,500 1,803,987 1,764,221 1,725,784 1,779,570 -0.63%
  YoY % -2.99% -0.06% -2.02% 2.25% 2.23% -3.02% -
  Horiz. % 96.29% 99.27% 99.32% 101.37% 99.14% 96.98% 100.00%
NOSH 528,890 528,891 480,299 486,250 480,714 467,692 480,964 1.59%
  YoY % -0.00% 10.12% -1.22% 1.15% 2.78% -2.76% -
  Horiz. % 109.96% 109.96% 99.86% 101.10% 99.95% 97.24% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -27.90 % 5.81 % -21.45 % 2.52 % -68.42 % -9.13 % -62.62 % -12.60%
  YoY % -580.21% 127.09% -951.19% 103.68% -649.40% 85.42% -
  Horiz. % 44.55% -9.28% 34.25% -4.02% 109.26% 14.58% 100.00%
ROE -0.43 % 0.09 % -0.27 % 0.02 % -0.46 % -0.04 % -0.31 % 5.60%
  YoY % -577.78% 133.33% -1,450.00% 104.35% -1,050.00% 87.10% -
  Horiz. % 138.71% -29.03% 87.10% -6.45% 148.39% 12.90% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.04 5.30 4.57 3.17 2.46 1.42 1.82 18.49%
  YoY % -4.91% 15.97% 44.16% 28.86% 73.24% -21.98% -
  Horiz. % 276.92% 291.21% 251.10% 174.18% 135.16% 78.02% 100.00%
EPS -1.41 0.31 -0.98 0.08 -1.68 -0.13 -1.14 3.60%
  YoY % -554.84% 131.63% -1,325.00% 104.76% -1,192.31% 88.60% -
  Horiz. % 123.68% -27.19% 85.96% -7.02% 147.37% 11.40% 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 3.2400 3.3400 3.6800 3.7100 3.6700 3.6900 3.7000 -2.19%
  YoY % -2.99% -9.24% -0.81% 1.09% -0.54% -0.27% -
  Horiz. % 87.57% 90.27% 99.46% 100.27% 99.19% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.04 5.30 4.15 2.91 2.23 1.26 1.66 20.32%
  YoY % -4.91% 27.71% 42.61% 30.49% 76.98% -24.10% -
  Horiz. % 303.61% 319.28% 250.00% 175.30% 134.34% 75.90% 100.00%
EPS -1.41 0.31 -0.89 0.07 -1.53 -0.11 -1.04 5.20%
  YoY % -554.84% 134.83% -1,371.43% 104.58% -1,290.91% 89.42% -
  Horiz. % 135.58% -29.81% 85.58% -6.73% 147.12% 10.58% 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 3.2400 3.3400 3.3419 3.4109 3.3357 3.2630 3.3647 -0.63%
  YoY % -2.99% -0.06% -2.02% 2.25% 2.23% -3.02% -
  Horiz. % 96.29% 99.27% 99.32% 101.37% 99.14% 96.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5900 0.7500 0.7600 1.1200 1.2700 1.1700 0.9300 -
P/RPS 11.71 14.14 16.64 35.35 51.72 82.20 51.08 -21.76%
  YoY % -17.19% -15.02% -52.93% -31.65% -37.08% 60.92% -
  Horiz. % 22.92% 27.68% 32.58% 69.21% 101.25% 160.92% 100.00%
P/EPS -41.97 243.21 -77.58 1,400.00 -75.60 -900.00 -81.58 -10.48%
  YoY % -117.26% 413.50% -105.54% 1,951.85% 91.60% -1,003.21% -
  Horiz. % 51.45% -298.12% 95.10% -1,716.11% 92.67% 1,103.21% 100.00%
EY -2.38 0.41 -1.29 0.07 -1.32 -0.11 -1.23 11.62%
  YoY % -680.49% 131.78% -1,942.86% 105.30% -1,100.00% 91.06% -
  Horiz. % 193.50% -33.33% 104.88% -5.69% 107.32% 8.94% 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 0.18 0.22 0.21 0.30 0.35 0.32 0.25 -5.33%
  YoY % -18.18% 4.76% -30.00% -14.29% 9.38% 28.00% -
  Horiz. % 72.00% 88.00% 84.00% 120.00% 140.00% 128.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 23/11/17 17/11/16 25/11/15 26/11/14 20/11/13 26/11/12 -
Price 0.5500 0.7100 0.7400 1.0400 1.1200 1.1400 1.0100 -
P/RPS 10.91 13.39 16.20 32.82 45.61 80.09 55.48 -23.73%
  YoY % -18.52% -17.35% -50.64% -28.04% -43.05% 44.36% -
  Horiz. % 19.66% 24.13% 29.20% 59.16% 82.21% 144.36% 100.00%
P/EPS -39.12 230.23 -75.54 1,300.00 -66.67 -876.92 -88.60 -12.73%
  YoY % -116.99% 404.78% -105.81% 2,049.90% 92.40% -889.75% -
  Horiz. % 44.15% -259.85% 85.26% -1,467.27% 75.25% 989.75% 100.00%
EY -2.56 0.43 -1.32 0.08 -1.50 -0.11 -1.13 14.60%
  YoY % -695.35% 132.58% -1,750.00% 105.33% -1,263.64% 90.27% -
  Horiz. % 226.55% -38.05% 116.81% -7.08% 132.74% 9.73% 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 0.17 0.21 0.20 0.28 0.31 0.31 0.27 -7.42%
  YoY % -19.05% 5.00% -28.57% -9.68% 0.00% 14.81% -
  Horiz. % 62.96% 77.78% 74.07% 103.70% 114.81% 114.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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