[LANDMRK] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 192.91%
YoY- 493.52%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 46,776 48,721 50,498 59,915 316,335 286,365 237,531 -23.70%
PBT 7,586 60,966 3,264 81,814 38,795 7,274 1,508 30.86%
Tax 1,929 957 566,839 50,659 -1,747 -26,918 -6,810 -
NP 9,515 61,923 570,103 132,473 37,048 -19,644 -5,302 -
-
NP to SH 9,791 62,865 571,480 123,374 20,787 -19,644 -5,302 -
-
Tax Rate -25.43% -1.57% -17,366.39% -61.92% 4.50% 370.06% 451.59% -
Total Cost 37,261 -13,202 -519,605 -72,558 279,287 306,009 242,833 -26.81%
-
Net Worth 1,704,696 1,697,387 1,076,722 458,362 366,566 333,577 353,466 29.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,801 - 19,227 9,354 9,280 8,107 6,976 -6.03%
Div Payout % 49.04% - 3.36% 7.58% 44.64% 0.00% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,704,696 1,697,387 1,076,722 458,362 366,566 333,577 353,466 29.95%
NOSH 480,196 480,846 480,679 467,717 464,008 463,301 465,087 0.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.34% 127.10% 1,128.96% 221.10% 11.71% -6.86% -2.23% -
ROE 0.57% 3.70% 53.08% 26.92% 5.67% -5.89% -1.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.74 10.13 10.51 12.81 68.17 61.81 51.07 -24.11%
EPS 2.04 13.08 118.89 26.38 4.48 -4.24 -1.14 -
DPS 1.00 0.00 4.00 2.00 2.00 1.75 1.50 -6.52%
NAPS 3.55 3.53 2.24 0.98 0.79 0.72 0.76 29.26%
Adjusted Per Share Value based on latest NOSH - 467,619
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.97 7.26 7.52 8.92 47.11 42.64 35.37 -23.69%
EPS 1.46 9.36 85.10 18.37 3.10 -2.93 -0.79 -
DPS 0.72 0.00 2.86 1.39 1.38 1.21 1.04 -5.93%
NAPS 2.5386 2.5277 1.6034 0.6826 0.5459 0.4968 0.5264 29.94%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.24 0.87 2.98 1.87 1.03 0.88 0.63 -
P/RPS 12.73 8.59 28.37 14.60 1.51 1.42 1.23 47.57%
P/EPS 60.82 6.65 2.51 7.09 22.99 -20.75 -55.26 -
EY 1.64 15.03 39.90 14.11 4.35 -4.82 -1.81 -
DY 0.81 0.00 1.34 1.07 1.94 1.99 2.38 -16.42%
P/NAPS 0.35 0.25 1.33 1.91 1.30 1.22 0.83 -13.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 27/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.20 0.76 2.56 2.45 0.90 1.03 0.70 -
P/RPS 12.32 7.50 24.37 19.13 1.32 1.67 1.37 44.15%
P/EPS 58.85 5.81 2.15 9.29 20.09 -24.29 -61.40 -
EY 1.70 17.20 46.44 10.77 4.98 -4.12 -1.63 -
DY 0.83 0.00 1.56 0.82 2.22 1.70 2.14 -14.59%
P/NAPS 0.34 0.22 1.14 2.50 1.14 1.43 0.92 -15.27%

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