Highlights

[LANDMRK] YoY Quarter Result on 2011-12-31 [#4]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     21.87%    YoY -     -15.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,499 10,732 16,276 11,656 11,007 13,226 13,149 -0.84%
  YoY % 16.46% -34.06% 39.64% 5.90% -16.78% 0.59% -
  Horiz. % 95.06% 81.62% 123.78% 88.65% 83.71% 100.59% 100.00%
PBT 5,994 1,734 530 -2,538 -2,040 9,687 -3,531 -
  YoY % 245.67% 227.17% 120.88% -24.41% -121.06% 374.34% -
  Horiz. % -169.75% -49.11% -15.01% 71.88% 57.77% -274.34% 100.00%
Tax 2,200 934 -249 -441 -551 1,889 2,195 0.04%
  YoY % 135.55% 475.10% 43.54% 19.96% -129.17% -13.94% -
  Horiz. % 100.23% 42.55% -11.34% -20.09% -25.10% 86.06% 100.00%
NP 8,194 2,668 281 -2,979 -2,591 11,576 -1,336 -
  YoY % 207.12% 849.47% 109.43% -14.97% -122.38% 966.47% -
  Horiz. % -613.32% -199.70% -21.03% 222.98% 193.94% -866.47% 100.00%
NP to SH 8,194 2,668 281 -2,979 -2,589 11,577 -371 -
  YoY % 207.12% 849.47% 109.43% -15.06% -122.36% 3,220.49% -
  Horiz. % -2,208.63% -719.14% -75.74% 802.96% 697.84% -3,120.49% 100.00%
Tax Rate -36.70 % -53.86 % 46.98 % - % - % -19.50 % - % -
  YoY % 31.86% -214.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.21% 276.21% -240.92% 0.00% 0.00% 100.00% -
Total Cost 4,305 8,064 15,995 14,635 13,598 1,650 14,485 -18.30%
  YoY % -46.61% -49.58% 9.29% 7.63% 724.12% -88.61% -
  Horiz. % 29.72% 55.67% 110.42% 101.04% 93.88% 11.39% 100.00%
Net Worth 1,773,759 1,789,985 1,732,833 1,680,545 1,696,921 1,706,062 1,703,551 0.68%
  YoY % -0.91% 3.30% 3.11% -0.97% -0.54% 0.15% -
  Horiz. % 104.12% 105.07% 101.72% 98.65% 99.61% 100.15% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 4,805 - -
  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% -
Div Payout % - % - % - % - % - % 41.51 % - % -
  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% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,773,759 1,789,985 1,732,833 1,680,545 1,696,921 1,706,062 1,703,551 0.68%
  YoY % -0.91% 3.30% 3.11% -0.97% -0.54% 0.15% -
  Horiz. % 104.12% 105.07% 101.72% 98.65% 99.61% 100.15% 100.00%
NOSH 481,999 485,090 468,333 478,787 480,714 480,580 482,592 -0.02%
  YoY % -0.64% 3.58% -2.18% -0.40% 0.03% -0.42% -
  Horiz. % 99.88% 100.52% 97.05% 99.21% 99.61% 99.58% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 65.56 % 24.86 % 1.73 % -25.56 % -23.54 % 87.52 % -10.16 % -
  YoY % 163.72% 1,336.99% 106.77% -8.58% -126.90% 961.42% -
  Horiz. % -645.28% -244.69% -17.03% 251.57% 231.69% -861.42% 100.00%
ROE 0.46 % 0.15 % 0.02 % -0.18 % -0.15 % 0.68 % -0.02 % -
  YoY % 206.67% 650.00% 111.11% -20.00% -122.06% 3,500.00% -
  Horiz. % -2,300.00% -750.00% -100.00% 900.00% 750.00% -3,400.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.59 2.21 3.48 2.43 2.29 2.75 2.72 -0.81%
  YoY % 17.19% -36.49% 43.21% 6.11% -16.73% 1.10% -
  Horiz. % 95.22% 81.25% 127.94% 89.34% 84.19% 101.10% 100.00%
EPS 1.70 0.55 0.06 -0.62 -0.54 2.41 -0.08 -
  YoY % 209.09% 816.67% 109.68% -14.81% -122.41% 3,112.50% -
  Horiz. % -2,125.00% -687.50% -75.00% 775.00% 675.00% -3,012.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  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% -
NAPS 3.6800 3.6900 3.7000 3.5100 3.5300 3.5500 3.5300 0.70%
  YoY % -0.27% -0.27% 5.41% -0.57% -0.56% 0.57% -
  Horiz. % 104.25% 104.53% 104.82% 99.43% 100.00% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.36 2.03 3.08 2.20 2.08 2.50 2.49 -0.89%
  YoY % 16.26% -34.09% 40.00% 5.77% -16.80% 0.40% -
  Horiz. % 94.78% 81.53% 123.69% 88.35% 83.53% 100.40% 100.00%
EPS 1.55 0.50 0.05 -0.56 -0.49 2.19 -0.07 -
  YoY % 210.00% 900.00% 108.93% -14.29% -122.37% 3,228.57% -
  Horiz. % -2,214.29% -714.29% -71.43% 800.00% 700.00% -3,128.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
  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% -
NAPS 3.3537 3.3844 3.2764 3.1775 3.2085 3.2257 3.2210 0.67%
  YoY % -0.91% 3.30% 3.11% -0.97% -0.53% 0.15% -
  Horiz. % 104.12% 105.07% 101.72% 98.65% 99.61% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.9800 1.0700 0.9600 1.0800 1.6900 1.2400 0.8700 -
P/RPS 37.79 48.36 27.62 44.36 73.81 45.06 31.93 2.85%
  YoY % -21.86% 75.09% -37.74% -39.90% 63.80% 41.12% -
  Horiz. % 118.35% 151.46% 86.50% 138.93% 231.16% 141.12% 100.00%
P/EPS 57.65 194.55 1,600.00 -173.58 -313.79 51.47 -1,131.69 -
  YoY % -70.37% -87.84% 1,021.77% 44.68% -709.66% 104.55% -
  Horiz. % -5.09% -17.19% -141.38% 15.34% 27.73% -4.55% 100.00%
EY 1.73 0.51 0.06 -0.58 -0.32 1.94 -0.09 -
  YoY % 239.22% 750.00% 110.34% -81.25% -116.49% 2,255.56% -
  Horiz. % -1,922.22% -566.67% -66.67% 644.44% 355.56% -2,155.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
  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% -
P/NAPS 0.27 0.29 0.26 0.31 0.48 0.35 0.25 1.29%
  YoY % -6.90% 11.54% -16.13% -35.42% 37.14% 40.00% -
  Horiz. % 108.00% 116.00% 104.00% 124.00% 192.00% 140.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 26/02/13 28/02/12 23/02/11 24/02/10 25/02/09 -
Price 1.0700 1.0500 0.9200 1.0800 1.5000 1.2000 0.7600 -
P/RPS 41.26 47.46 26.47 44.36 65.51 43.60 27.89 6.74%
  YoY % -13.06% 79.30% -40.33% -32.29% 50.25% 56.33% -
  Horiz. % 147.94% 170.17% 94.91% 159.05% 234.89% 156.33% 100.00%
P/EPS 62.94 190.91 1,533.33 -173.58 -278.51 49.81 -988.60 -
  YoY % -67.03% -87.55% 983.36% 37.68% -659.14% 105.04% -
  Horiz. % -6.37% -19.31% -155.10% 17.56% 28.17% -5.04% 100.00%
EY 1.59 0.52 0.07 -0.58 -0.36 2.01 -0.10 -
  YoY % 205.77% 642.86% 112.07% -61.11% -117.91% 2,110.00% -
  Horiz. % -1,590.00% -520.00% -70.00% 580.00% 360.00% -2,010.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.00 -
  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% -
P/NAPS 0.29 0.28 0.25 0.31 0.42 0.34 0.22 4.71%
  YoY % 3.57% 12.00% -19.35% -26.19% 23.53% 54.55% -
  Horiz. % 131.82% 127.27% 113.64% 140.91% 190.91% 154.55% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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