[LANDMRK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 553.92%
YoY- -84.43%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,408 43,652 45,687 46,776 46,699 46,184 46,349 -4.27%
PBT 8,149 6,680 8,795 7,586 -5,632 -8,610 -13,638 -
Tax 1,701 2,028 2,034 1,929 2,235 1,728 72,596 -91.79%
NP 9,850 8,708 10,829 9,515 -3,397 -6,882 58,958 -69.63%
-
NP to SH 9,844 8,984 11,105 9,791 -2,157 -5,895 59,499 -69.82%
-
Tax Rate -20.87% -30.36% -23.13% -25.43% - - - -
Total Cost 33,558 34,944 34,858 37,261 50,096 53,066 -12,609 -
-
Net Worth 1,463,200 1,698,347 1,714,488 1,706,062 1,727,146 1,684,443 1,684,017 -8.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,805 4,805 4,805 4,805 - - - -
Div Payout % 48.82% 53.49% 43.28% 49.08% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,463,200 1,698,347 1,714,488 1,706,062 1,727,146 1,684,443 1,684,017 -8.93%
NOSH 413,333 479,759 482,954 480,580 490,666 477,179 477,058 -9.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.69% 19.95% 23.70% 20.34% -7.27% -14.90% 127.20% -
ROE 0.67% 0.53% 0.65% 0.57% -0.12% -0.35% 3.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.50 9.10 9.46 9.73 9.52 9.68 9.72 5.27%
EPS 2.38 1.87 2.30 2.04 -0.44 -1.24 12.47 -66.81%
DPS 1.16 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 3.54 3.54 3.55 3.55 3.52 3.53 3.53 0.18%
Adjusted Per Share Value based on latest NOSH - 480,580
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.46 6.50 6.80 6.97 6.95 6.88 6.90 -4.29%
EPS 1.47 1.34 1.65 1.46 -0.32 -0.88 8.86 -69.77%
DPS 0.72 0.72 0.72 0.72 0.00 0.00 0.00 -
NAPS 2.179 2.5291 2.5532 2.5406 2.572 2.5084 2.5078 -8.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.32 1.13 1.27 1.24 1.33 1.28 0.73 -
P/RPS 12.57 12.42 13.43 12.74 13.97 13.23 7.51 40.92%
P/EPS 55.42 60.34 55.23 60.86 -302.54 -103.61 5.85 347.10%
EY 1.80 1.66 1.81 1.64 -0.33 -0.97 17.08 -77.65%
DY 0.88 0.89 0.79 0.81 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.36 0.35 0.38 0.36 0.21 45.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 24/02/10 24/11/09 27/08/09 27/05/09 -
Price 1.29 1.24 1.09 1.20 1.29 1.36 1.16 -
P/RPS 12.28 13.63 11.52 12.33 13.55 14.05 11.94 1.88%
P/EPS 54.16 66.22 47.40 58.90 -293.44 -110.09 9.30 223.34%
EY 1.85 1.51 2.11 1.70 -0.34 -0.91 10.75 -69.02%
DY 0.90 0.81 0.92 0.83 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.31 0.34 0.37 0.39 0.33 5.96%

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