[LANDMRK] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 87.73%
YoY- 86.19%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 290,898 311,411 265,742 237,531 251,055 194,651 200,087 28.24%
PBT 100,188 90,019 38,746 1,508 -48,349 -55,043 -63,816 -
Tax -21,946 -13,402 -8,679 -6,840 4,910 3,355 6,296 -
NP 78,242 76,617 30,067 -5,332 -43,439 -51,688 -57,520 -
-
NP to SH 78,242 76,617 30,067 -5,332 -43,439 -51,688 -57,520 -
-
Tax Rate 21.90% 14.89% 22.40% 453.58% - - - -
Total Cost 212,656 234,794 235,675 242,863 294,494 246,339 257,607 -11.96%
-
Net Worth 421,318 417,406 375,341 352,094 360,831 354,500 362,195 10.57%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 421,318 417,406 375,341 352,094 360,831 354,500 362,195 10.57%
NOSH 462,987 463,785 463,385 463,282 462,605 466,448 464,353 -0.19%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 26.90% 24.60% 11.31% -2.24% -17.30% -26.55% -28.75% -
ROE 18.57% 18.36% 8.01% -1.51% -12.04% -14.58% -15.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.83 67.15 57.35 51.27 54.27 41.73 43.09 28.49%
EPS 16.90 16.52 6.49 -1.15 -9.39 -11.08 -12.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.81 0.76 0.78 0.76 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 463,282
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.32 46.37 39.57 35.37 37.39 28.99 29.80 28.23%
EPS 11.65 11.41 4.48 -0.79 -6.47 -7.70 -8.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6274 0.6216 0.5589 0.5243 0.5373 0.5279 0.5394 10.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.61 0.73 0.63 0.49 0.44 0.38 -
P/RPS 1.07 0.91 1.27 1.23 0.90 1.05 0.88 13.87%
P/EPS 3.96 3.69 11.25 -54.74 -5.22 -3.97 -3.07 -
EY 25.22 27.08 8.89 -1.83 -19.16 -25.18 -32.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.90 0.83 0.63 0.58 0.49 31.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 27/05/03 -
Price 0.89 0.63 0.60 0.70 0.57 0.49 0.40 -
P/RPS 1.42 0.94 1.05 1.37 1.05 1.17 0.93 32.49%
P/EPS 5.27 3.81 9.25 -60.82 -6.07 -4.42 -3.23 -
EY 18.99 26.22 10.81 -1.64 -16.47 -22.61 -30.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.70 0.74 0.92 0.73 0.64 0.51 54.37%

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