[LANDMRK] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.55%
YoY- -70.75%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 251,316 316,335 322,697 307,042 292,252 286,365 287,412 -8.56%
PBT 113,040 38,795 60,865 50,184 45,440 7,274 109,792 1.96%
Tax -30,048 -1,747 -24,482 -9,678 -10,448 -26,918 -29,745 0.67%
NP 82,992 37,048 36,382 40,506 34,992 -19,644 80,046 2.44%
-
NP to SH 82,992 20,787 27,192 30,950 34,992 -19,644 80,046 2.44%
-
Tax Rate 26.58% 4.50% 40.22% 19.29% 22.99% 370.06% 27.09% -
Total Cost 168,324 279,287 286,314 266,536 257,260 306,009 207,365 -12.99%
-
Net Worth 408,461 366,566 0 0 0 333,577 422,193 -2.18%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 9,280 - - - 8,107 - -
Div Payout % - 44.64% - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 408,461 366,566 0 0 0 333,577 422,193 -2.18%
NOSH 464,161 464,008 463,418 463,733 464,629 463,301 463,949 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 33.02% 11.71% 11.27% 13.19% 11.97% -6.86% 27.85% -
ROE 20.32% 5.67% 0.00% 0.00% 0.00% -5.89% 18.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.14 68.17 69.63 66.21 62.90 61.81 61.95 -8.59%
EPS 17.88 4.48 5.87 6.68 7.56 -4.24 17.25 2.42%
DPS 0.00 2.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.88 0.79 0.00 0.00 0.00 0.72 0.91 -2.21%
Adjusted Per Share Value based on latest NOSH - 462,574
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.43 47.11 48.06 45.72 43.52 42.64 42.80 -8.55%
EPS 12.36 3.10 4.05 4.61 5.21 -2.93 11.92 2.44%
DPS 0.00 1.38 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.6083 0.5459 0.00 0.00 0.00 0.4968 0.6287 -2.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.95 1.03 1.12 0.97 0.93 0.88 0.67 -
P/RPS 1.75 1.51 1.61 1.47 1.48 1.42 1.08 37.99%
P/EPS 5.31 22.99 19.09 14.53 12.35 -20.75 3.88 23.28%
EY 18.82 4.35 5.24 6.88 8.10 -4.82 25.75 -18.87%
DY 0.00 1.94 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 1.08 1.30 0.00 0.00 0.00 1.22 0.74 28.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 28/11/05 30/08/05 26/05/05 28/02/05 30/11/04 -
Price 1.14 0.90 1.00 0.99 0.83 1.03 0.89 -
P/RPS 2.11 1.32 1.44 1.50 1.32 1.67 1.44 29.03%
P/EPS 6.38 20.09 17.04 14.83 11.02 -24.29 5.16 15.21%
EY 15.68 4.98 5.87 6.74 9.07 -4.12 19.39 -13.21%
DY 0.00 2.22 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 1.30 1.14 0.00 0.00 0.00 1.43 0.98 20.74%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment