Highlights

[LANDMRK] YoY Quarter Result on 2016-12-31 [#4]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -103.76%    YoY -     -32.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 33,004 28,106 27,671 21,951 15,617 12,499 10,732 20.58%
  YoY % 17.43% 1.57% 26.06% 40.56% 24.95% 16.46% -
  Horiz. % 307.53% 261.89% 257.84% 204.54% 145.52% 116.46% 100.00%
PBT -17,997 -18,964 -14,197 -13,410 -10,324 5,994 1,734 -
  YoY % 5.10% -33.58% -5.87% -29.89% -272.24% 245.67% -
  Horiz. % -1,037.89% -1,093.66% -818.74% -773.36% -595.39% 345.67% 100.00%
Tax -43,597 -747 -185 3,823 3,086 2,200 934 -
  YoY % -5,736.28% -303.78% -104.84% 23.88% 40.27% 135.55% -
  Horiz. % -4,667.77% -79.98% -19.81% 409.31% 330.41% 235.55% 100.00%
NP -61,594 -19,711 -14,382 -9,587 -7,238 8,194 2,668 -
  YoY % -212.49% -37.05% -50.02% -32.45% -188.33% 207.12% -
  Horiz. % -2,308.62% -738.79% -539.06% -359.33% -271.29% 307.12% 100.00%
NP to SH -60,934 -19,711 -14,382 -9,587 -7,238 8,194 2,668 -
  YoY % -209.14% -37.05% -50.02% -32.45% -188.33% 207.12% -
  Horiz. % -2,283.88% -738.79% -539.06% -359.33% -271.29% 307.12% 100.00%
Tax Rate - % - % - % - % - % -36.70 % -53.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.14% 100.00%
Total Cost 94,598 47,817 42,053 31,538 22,855 4,305 8,064 50.71%
  YoY % 97.83% 13.71% 33.34% 37.99% 430.89% -46.61% -
  Horiz. % 1,173.09% 592.97% 521.49% 391.10% 283.42% 53.39% 100.00%
Net Worth 1,787,650 1,697,739 1,740,050 1,745,340 1,768,756 1,773,759 1,789,985 -0.02%
  YoY % 5.30% -2.43% -0.30% -1.32% -0.28% -0.91% -
  Horiz. % 99.87% 94.85% 97.21% 97.51% 98.81% 99.09% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,787,650 1,697,739 1,740,050 1,745,340 1,768,756 1,773,759 1,789,985 -0.02%
  YoY % 5.30% -2.43% -0.30% -1.32% -0.28% -0.91% -
  Horiz. % 99.87% 94.85% 97.21% 97.51% 98.81% 99.09% 100.00%
NOSH 528,890 528,890 528,890 480,810 479,337 481,999 485,090 1.45%
  YoY % 0.00% 0.00% 10.00% 0.31% -0.55% -0.64% -
  Horiz. % 109.03% 109.03% 109.03% 99.12% 98.81% 99.36% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -186.63 % -70.13 % -51.97 % -43.67 % -46.35 % 65.56 % 24.86 % -
  YoY % -166.12% -34.94% -19.01% 5.78% -170.70% 163.72% -
  Horiz. % -750.72% -282.10% -209.05% -175.66% -186.44% 263.72% 100.00%
ROE -3.41 % -1.16 % -0.83 % -0.55 % -0.41 % 0.46 % 0.15 % -
  YoY % -193.97% -39.76% -50.91% -34.15% -189.13% 206.67% -
  Horiz. % -2,273.33% -773.33% -553.33% -366.67% -273.33% 306.67% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.24 5.31 5.23 4.57 3.26 2.59 2.21 18.88%
  YoY % 17.51% 1.53% 14.44% 40.18% 25.87% 17.19% -
  Horiz. % 282.35% 240.27% 236.65% 206.79% 147.51% 117.19% 100.00%
EPS -11.52 -3.73 -2.72 -1.99 -1.51 1.70 0.55 -
  YoY % -208.85% -37.13% -36.68% -31.79% -188.82% 209.09% -
  Horiz. % -2,094.55% -678.18% -494.55% -361.82% -274.55% 309.09% 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 3.3800 3.2100 3.2900 3.6300 3.6900 3.6800 3.6900 -1.45%
  YoY % 5.30% -2.43% -9.37% -1.63% 0.27% -0.27% -
  Horiz. % 91.60% 86.99% 89.16% 98.37% 100.00% 99.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.24 5.31 5.23 4.15 2.95 2.36 2.03 20.57%
  YoY % 17.51% 1.53% 26.02% 40.68% 25.00% 16.26% -
  Horiz. % 307.39% 261.58% 257.64% 204.43% 145.32% 116.26% 100.00%
EPS -11.52 -3.73 -2.72 -1.81 -1.37 1.55 0.50 -
  YoY % -208.85% -37.13% -50.28% -32.12% -188.39% 210.00% -
  Horiz. % -2,304.00% -746.00% -544.00% -362.00% -274.00% 310.00% 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 3.3800 3.2100 3.2900 3.3000 3.3443 3.3537 3.3844 -0.02%
  YoY % 5.30% -2.43% -0.30% -1.32% -0.28% -0.91% -
  Horiz. % 99.87% 94.85% 97.21% 97.51% 98.82% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.4550 0.7950 0.6900 1.0000 0.9800 1.0700 -
P/RPS 7.69 8.56 15.20 15.11 30.69 37.79 48.36 -26.38%
  YoY % -10.16% -43.68% 0.60% -50.77% -18.79% -21.86% -
  Horiz. % 15.90% 17.70% 31.43% 31.24% 63.46% 78.14% 100.00%
P/EPS -4.17 -12.21 -29.24 -34.61 -66.23 57.65 194.55 -
  YoY % 65.85% 58.24% 15.52% 47.74% -214.88% -70.37% -
  Horiz. % -2.14% -6.28% -15.03% -17.79% -34.04% 29.63% 100.00%
EY -24.00 -8.19 -3.42 -2.89 -1.51 1.73 0.51 -
  YoY % -193.04% -139.47% -18.34% -91.39% -187.28% 239.22% -
  Horiz. % -4,705.88% -1,605.88% -670.59% -566.67% -296.08% 339.22% 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 0.14 0.14 0.24 0.19 0.27 0.27 0.29 -11.42%
  YoY % 0.00% -41.67% 26.32% -29.63% 0.00% -6.90% -
  Horiz. % 48.28% 48.28% 82.76% 65.52% 93.10% 93.10% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 27/02/18 21/02/17 26/02/16 25/02/15 26/02/14 -
Price 0.4200 0.5000 0.8600 0.7650 0.9500 1.0700 1.0500 -
P/RPS 6.73 9.41 16.44 16.76 29.16 41.26 47.46 -27.78%
  YoY % -28.48% -42.76% -1.91% -42.52% -29.33% -13.06% -
  Horiz. % 14.18% 19.83% 34.64% 35.31% 61.44% 86.94% 100.00%
P/EPS -3.65 -13.42 -31.63 -38.37 -62.91 62.94 190.91 -
  YoY % 72.80% 57.57% 17.57% 39.01% -199.95% -67.03% -
  Horiz. % -1.91% -7.03% -16.57% -20.10% -32.95% 32.97% 100.00%
EY -27.43 -7.45 -3.16 -2.61 -1.59 1.59 0.52 -
  YoY % -268.19% -135.76% -21.07% -64.15% -200.00% 205.77% -
  Horiz. % -5,275.00% -1,432.69% -607.69% -501.92% -305.77% 305.77% 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 0.12 0.16 0.26 0.21 0.26 0.29 0.28 -13.16%
  YoY % -25.00% -38.46% 23.81% -19.23% -10.34% 3.57% -
  Horiz. % 42.86% 57.14% 92.86% 75.00% 92.86% 103.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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