[LANDMRK] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 67.67%
YoY- 215.16%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,982 159,527 236,287 290,069 316,335 312,829 294,134 -51.19%
PBT 103,282 26,368 39,310 48,328 39,238 -36,498 -35,592 -
Tax 29,190 22,899 10,496 2,652 -6,787 -17,436 -18,246 -
NP 132,472 49,267 49,806 50,980 32,451 -53,934 -53,838 -
-
NP to SH 119,629 28,928 29,553 29,732 17,732 -59,285 -57,074 -
-
Tax Rate -28.26% -86.84% -26.70% -5.49% 17.30% - - -
Total Cost -32,490 110,260 186,481 239,089 283,884 366,763 347,972 -
-
Net Worth 458,267 434,224 413,313 408,461 365,881 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,352 - - - - - - -
Div Payout % 7.82% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 458,267 434,224 413,313 408,461 365,881 0 0 -
NOSH 467,619 482,471 464,397 464,161 463,141 462,439 462,574 0.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 132.50% 30.88% 21.08% 17.58% 10.26% -17.24% -18.30% -
ROE 26.10% 6.66% 7.15% 7.28% 4.85% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.38 33.06 50.88 62.49 68.30 67.65 63.59 -51.55%
EPS 25.58 6.00 6.36 6.41 3.83 -12.82 -12.34 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.90 0.89 0.88 0.79 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 464,161
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.89 23.76 35.19 43.20 47.11 46.59 43.80 -51.19%
EPS 17.81 4.31 4.40 4.43 2.64 -8.83 -8.50 -
DPS 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6824 0.6466 0.6155 0.6083 0.5449 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.87 1.68 1.41 0.95 1.03 1.12 0.97 -
P/RPS 8.75 5.08 2.77 1.52 1.51 1.66 1.53 218.78%
P/EPS 7.31 28.02 22.16 14.83 26.90 -8.74 -7.86 -
EY 13.68 3.57 4.51 6.74 3.72 -11.45 -12.72 -
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.87 1.58 1.08 1.30 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 2.45 1.79 1.74 1.14 0.90 1.00 0.99 -
P/RPS 11.46 5.41 3.42 1.82 1.32 1.48 1.56 276.52%
P/EPS 9.58 29.85 27.34 17.80 23.51 -7.80 -8.02 -
EY 10.44 3.35 3.66 5.62 4.25 -12.82 -12.46 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.99 1.96 1.30 1.14 0.00 0.00 -

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 ⃤ & 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