[LANDMRK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.91%
YoY- 1908.31%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,217 68,733 89,453 85,550 85,532 89,547 99,982 -32.71%
PBT 86,283 92,800 104,687 99,532 94,194 99,281 103,282 -11.30%
Tax 163,284 460,395 467,343 484,766 392,435 28,528 29,190 215.44%
NP 249,567 553,195 572,030 584,298 486,629 127,809 132,472 52.59%
-
NP to SH 250,659 559,416 571,126 580,965 480,510 114,768 119,629 63.81%
-
Tax Rate -189.24% -496.12% -446.42% -487.05% -416.62% -28.73% -28.26% -
Total Cost -194,350 -484,462 -482,577 -498,748 -401,097 -38,262 -32,490 229.88%
-
Net Worth 1,730,096 1,094,662 1,076,913 956,633 860,424 501,451 458,267 142.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,230 19,230 19,230 9,352 9,352 9,352 9,352 61.77%
Div Payout % 7.67% 3.44% 3.37% 1.61% 1.95% 8.15% 7.82% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,730,096 1,094,662 1,076,913 956,633 860,424 501,451 458,267 142.65%
NOSH 480,582 480,114 480,764 480,720 480,684 481,424 467,619 1.84%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 451.97% 804.85% 639.48% 682.99% 568.94% 142.73% 132.50% -
ROE 14.49% 51.10% 53.03% 60.73% 55.85% 22.89% 26.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.49 14.32 18.61 17.80 17.79 18.60 21.38 -33.92%
EPS 52.16 116.52 118.80 120.85 99.96 23.84 25.58 60.87%
DPS 4.00 4.00 4.00 1.95 1.95 1.94 2.00 58.80%
NAPS 3.60 2.28 2.24 1.99 1.79 1.0416 0.98 138.26%
Adjusted Per Share Value based on latest NOSH - 480,720
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.22 10.24 13.32 12.74 12.74 13.34 14.89 -32.72%
EPS 37.33 83.31 85.05 86.52 71.56 17.09 17.81 63.85%
DPS 2.86 2.86 2.86 1.39 1.39 1.39 1.39 61.84%
NAPS 2.5764 1.6301 1.6037 1.4246 1.2813 0.7467 0.6824 142.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.47 2.24 2.98 2.75 1.86 2.19 1.87 -
P/RPS 12.79 15.65 16.02 15.45 10.45 11.77 8.75 28.82%
P/EPS 2.82 1.92 2.51 2.28 1.86 9.19 7.31 -47.03%
EY 35.48 52.02 39.86 43.95 53.74 10.89 13.68 88.87%
DY 2.72 1.79 1.34 0.71 1.05 0.89 1.07 86.36%
P/NAPS 0.41 0.98 1.33 1.38 1.04 2.10 1.91 -64.18%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 28/11/07 29/08/07 29/05/07 28/02/07 -
Price 1.35 2.00 2.56 3.02 1.75 1.95 2.45 -
P/RPS 11.75 13.97 13.76 16.97 9.83 10.48 11.46 1.68%
P/EPS 2.59 1.72 2.15 2.50 1.75 8.18 9.58 -58.22%
EY 38.64 58.26 46.40 40.02 57.12 12.23 10.44 139.46%
DY 2.96 2.00 1.56 0.64 1.11 1.00 0.82 135.50%
P/NAPS 0.38 0.88 1.14 1.52 0.98 1.87 2.50 -71.55%

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