Highlights

[LANDMRK] YoY Quarter Result on 2012-12-31 [#4]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     105.12%    YoY -     109.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,617 12,499 10,732 16,276 11,656 11,007 13,226 2.81%
  YoY % 24.95% 16.46% -34.06% 39.64% 5.90% -16.78% -
  Horiz. % 118.08% 94.50% 81.14% 123.06% 88.13% 83.22% 100.00%
PBT -10,324 5,994 1,734 530 -2,538 -2,040 9,687 -
  YoY % -272.24% 245.67% 227.17% 120.88% -24.41% -121.06% -
  Horiz. % -106.58% 61.88% 17.90% 5.47% -26.20% -21.06% 100.00%
Tax 3,086 2,200 934 -249 -441 -551 1,889 8.52%
  YoY % 40.27% 135.55% 475.10% 43.54% 19.96% -129.17% -
  Horiz. % 163.37% 116.46% 49.44% -13.18% -23.35% -29.17% 100.00%
NP -7,238 8,194 2,668 281 -2,979 -2,591 11,576 -
  YoY % -188.33% 207.12% 849.47% 109.43% -14.97% -122.38% -
  Horiz. % -62.53% 70.78% 23.05% 2.43% -25.73% -22.38% 100.00%
NP to SH -7,238 8,194 2,668 281 -2,979 -2,589 11,577 -
  YoY % -188.33% 207.12% 849.47% 109.43% -15.06% -122.36% -
  Horiz. % -62.52% 70.78% 23.05% 2.43% -25.73% -22.36% 100.00%
Tax Rate - % -36.70 % -53.86 % 46.98 % - % - % -19.50 % -
  YoY % 0.00% 31.86% -214.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 188.21% 276.21% -240.92% 0.00% 0.00% 100.00%
Total Cost 22,855 4,305 8,064 15,995 14,635 13,598 1,650 54.94%
  YoY % 430.89% -46.61% -49.58% 9.29% 7.63% 724.12% -
  Horiz. % 1,385.15% 260.91% 488.73% 969.39% 886.97% 824.12% 100.00%
Net Worth 1,768,756 1,773,759 1,789,985 1,732,833 1,680,545 1,696,921 1,706,062 0.60%
  YoY % -0.28% -0.91% 3.30% 3.11% -0.97% -0.54% -
  Horiz. % 103.67% 103.97% 104.92% 101.57% 98.50% 99.46% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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% 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% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,768,756 1,773,759 1,789,985 1,732,833 1,680,545 1,696,921 1,706,062 0.60%
  YoY % -0.28% -0.91% 3.30% 3.11% -0.97% -0.54% -
  Horiz. % 103.67% 103.97% 104.92% 101.57% 98.50% 99.46% 100.00%
NOSH 479,337 481,999 485,090 468,333 478,787 480,714 480,580 -0.04%
  YoY % -0.55% -0.64% 3.58% -2.18% -0.40% 0.03% -
  Horiz. % 99.74% 100.30% 100.94% 97.45% 99.63% 100.03% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -46.35 % 65.56 % 24.86 % 1.73 % -25.56 % -23.54 % 87.52 % -
  YoY % -170.70% 163.72% 1,336.99% 106.77% -8.58% -126.90% -
  Horiz. % -52.96% 74.91% 28.40% 1.98% -29.20% -26.90% 100.00%
ROE -0.41 % 0.46 % 0.15 % 0.02 % -0.18 % -0.15 % 0.68 % -
  YoY % -189.13% 206.67% 650.00% 111.11% -20.00% -122.06% -
  Horiz. % -60.29% 67.65% 22.06% 2.94% -26.47% -22.06% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.26 2.59 2.21 3.48 2.43 2.29 2.75 2.87%
  YoY % 25.87% 17.19% -36.49% 43.21% 6.11% -16.73% -
  Horiz. % 118.55% 94.18% 80.36% 126.55% 88.36% 83.27% 100.00%
EPS -1.51 1.70 0.55 0.06 -0.62 -0.54 2.41 -
  YoY % -188.82% 209.09% 816.67% 109.68% -14.81% -122.41% -
  Horiz. % -62.66% 70.54% 22.82% 2.49% -25.73% -22.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.6900 3.6800 3.6900 3.7000 3.5100 3.5300 3.5500 0.65%
  YoY % 0.27% -0.27% -0.27% 5.41% -0.57% -0.56% -
  Horiz. % 103.94% 103.66% 103.94% 104.23% 98.87% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.95 2.36 2.03 3.08 2.20 2.08 2.50 2.80%
  YoY % 25.00% 16.26% -34.09% 40.00% 5.77% -16.80% -
  Horiz. % 118.00% 94.40% 81.20% 123.20% 88.00% 83.20% 100.00%
EPS -1.37 1.55 0.50 0.05 -0.56 -0.49 2.19 -
  YoY % -188.39% 210.00% 900.00% 108.93% -14.29% -122.37% -
  Horiz. % -62.56% 70.78% 22.83% 2.28% -25.57% -22.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.3443 3.3537 3.3844 3.2764 3.1775 3.2085 3.2257 0.60%
  YoY % -0.28% -0.91% 3.30% 3.11% -0.97% -0.53% -
  Horiz. % 103.68% 103.97% 104.92% 101.57% 98.51% 99.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.0000 0.9800 1.0700 0.9600 1.0800 1.6900 1.2400 -
P/RPS 30.69 37.79 48.36 27.62 44.36 73.81 45.06 -6.20%
  YoY % -18.79% -21.86% 75.09% -37.74% -39.90% 63.80% -
  Horiz. % 68.11% 83.87% 107.32% 61.30% 98.45% 163.80% 100.00%
P/EPS -66.23 57.65 194.55 1,600.00 -173.58 -313.79 51.47 -
  YoY % -214.88% -70.37% -87.84% 1,021.77% 44.68% -709.66% -
  Horiz. % -128.68% 112.01% 377.99% 3,108.61% -337.24% -609.66% 100.00%
EY -1.51 1.73 0.51 0.06 -0.58 -0.32 1.94 -
  YoY % -187.28% 239.22% 750.00% 110.34% -81.25% -116.49% -
  Horiz. % -77.84% 89.18% 26.29% 3.09% -29.90% -16.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.27 0.27 0.29 0.26 0.31 0.48 0.35 -4.23%
  YoY % 0.00% -6.90% 11.54% -16.13% -35.42% 37.14% -
  Horiz. % 77.14% 77.14% 82.86% 74.29% 88.57% 137.14% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 26/02/14 26/02/13 28/02/12 23/02/11 24/02/10 -
Price 0.9500 1.0700 1.0500 0.9200 1.0800 1.5000 1.2000 -
P/RPS 29.16 41.26 47.46 26.47 44.36 65.51 43.60 -6.48%
  YoY % -29.33% -13.06% 79.30% -40.33% -32.29% 50.25% -
  Horiz. % 66.88% 94.63% 108.85% 60.71% 101.74% 150.25% 100.00%
P/EPS -62.91 62.94 190.91 1,533.33 -173.58 -278.51 49.81 -
  YoY % -199.95% -67.03% -87.55% 983.36% 37.68% -659.14% -
  Horiz. % -126.30% 126.36% 383.28% 3,078.36% -348.48% -559.14% 100.00%
EY -1.59 1.59 0.52 0.07 -0.58 -0.36 2.01 -
  YoY % -200.00% 205.77% 642.86% 112.07% -61.11% -117.91% -
  Horiz. % -79.10% 79.10% 25.87% 3.48% -28.86% -17.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.29 0.28 0.25 0.31 0.42 0.34 -4.37%
  YoY % -10.34% 3.57% 12.00% -19.35% -26.19% 23.53% -
  Horiz. % 76.47% 85.29% 82.35% 73.53% 91.18% 123.53% 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
 
 

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