[LANDMRK] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 45.98%
YoY- -25.63%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 198,685 322,697 287,412 216,256 155,744 147,316 161,400 3.52%
PBT 78,544 60,865 109,792 -21,781 -15,784 39,940 18,292 27.47%
Tax -21,796 -24,482 -29,745 -9,564 -9,166 -21,434 -10,986 12.09%
NP 56,748 36,382 80,046 -31,345 -24,950 18,505 7,305 40.70%
-
NP to SH 42,120 27,192 80,046 -31,345 -24,950 18,505 7,305 33.89%
-
Tax Rate 27.75% 40.22% 27.09% - - 53.67% 60.06% -
Total Cost 141,937 286,314 207,365 247,601 180,694 128,810 154,094 -1.35%
-
Net Worth 432,739 0 422,193 361,676 413,264 440,971 617,548 -5.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 432,739 0 422,193 361,676 413,264 440,971 617,548 -5.75%
NOSH 480,821 463,418 463,949 463,688 464,342 464,180 464,322 0.58%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 28.56% 11.27% 27.85% -14.49% -16.02% 12.56% 4.53% -
ROE 9.73% 0.00% 18.96% -8.67% -6.04% 4.20% 1.18% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.32 69.63 61.95 46.64 33.54 31.74 34.76 2.92%
EPS 8.76 5.87 17.25 -6.76 -5.37 3.99 1.57 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 0.91 0.78 0.89 0.95 1.33 -6.29%
Adjusted Per Share Value based on latest NOSH - 462,605
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 29.59 48.06 42.80 32.20 23.19 21.94 24.04 3.52%
EPS 6.27 4.05 11.92 -4.67 -3.72 2.76 1.09 33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6444 0.00 0.6287 0.5386 0.6154 0.6567 0.9196 -5.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.68 1.12 0.67 0.49 0.40 0.31 0.62 -
P/RPS 4.07 1.61 1.08 1.05 1.19 0.98 1.78 14.77%
P/EPS 19.18 19.09 3.88 -7.25 -7.44 7.78 39.41 -11.30%
EY 5.21 5.24 25.75 -13.80 -13.43 12.86 2.54 12.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.00 0.74 0.63 0.45 0.33 0.47 25.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 30/11/04 18/11/03 27/11/02 23/11/01 24/11/00 -
Price 1.79 1.00 0.89 0.57 0.39 0.61 0.59 -
P/RPS 4.33 1.44 1.44 1.22 1.16 1.92 1.70 16.85%
P/EPS 20.43 17.04 5.16 -8.43 -7.26 15.30 37.50 -9.62%
EY 4.89 5.87 19.39 -11.86 -13.78 6.54 2.67 10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.00 0.98 0.73 0.44 0.64 0.44 28.58%

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