[LANDMRK] YoY Cumulative Quarter 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- 77.45%
YoY- 86.27%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 59,915 316,335 286,365 237,531 205,671 165,507 152,931 -14.45%
PBT 81,814 38,795 7,274 1,508 -43,851 25,958 -195,575 -
Tax 50,659 -1,747 -26,918 -6,810 5,238 -10,458 195,575 -20.15%
NP 132,473 37,048 -19,644 -5,302 -38,613 15,500 0 -
-
NP to SH 123,374 20,787 -19,644 -5,302 -38,613 15,500 -189,775 -
-
Tax Rate -61.92% 4.50% 370.06% 451.59% - 40.29% - -
Total Cost -72,558 279,287 306,009 242,833 244,284 150,007 152,931 -
-
Net Worth 458,362 366,566 333,577 353,466 375,919 436,227 421,918 1.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,354 9,280 8,107 6,976 4,640 - - -
Div Payout % 7.58% 44.64% 0.00% 0.00% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 458,362 366,566 333,577 353,466 375,919 436,227 421,918 1.38%
NOSH 467,717 464,008 463,301 465,087 464,098 464,071 463,646 0.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 221.10% 11.71% -6.86% -2.23% -18.77% 9.37% 0.00% -
ROE 26.92% 5.67% -5.89% -1.50% -10.27% 3.55% -44.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.81 68.17 61.81 51.07 44.32 35.66 32.98 -14.57%
EPS 26.38 4.48 -4.24 -1.14 -8.32 3.34 -40.92 -
DPS 2.00 2.00 1.75 1.50 1.00 0.00 0.00 -
NAPS 0.98 0.79 0.72 0.76 0.81 0.94 0.91 1.24%
Adjusted Per Share Value based on latest NOSH - 463,282
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.92 47.11 42.64 35.37 30.63 24.65 22.77 -14.45%
EPS 18.37 3.10 -2.93 -0.79 -5.75 2.31 -28.26 -
DPS 1.39 1.38 1.21 1.04 0.69 0.00 0.00 -
NAPS 0.6826 0.5459 0.4968 0.5264 0.5598 0.6496 0.6283 1.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.87 1.03 0.88 0.63 0.38 0.46 0.44 -
P/RPS 14.60 1.51 1.42 1.23 0.86 1.29 1.33 49.05%
P/EPS 7.09 22.99 -20.75 -55.26 -4.57 13.77 -1.07 -
EY 14.11 4.35 -4.82 -1.81 -21.89 7.26 -93.02 -
DY 1.07 1.94 1.99 2.38 2.63 0.00 0.00 -
P/NAPS 1.91 1.30 1.22 0.83 0.47 0.49 0.48 25.86%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 2.45 0.90 1.03 0.70 0.39 0.48 0.41 -
P/RPS 19.13 1.32 1.67 1.37 0.88 1.35 1.24 57.74%
P/EPS 9.29 20.09 -24.29 -61.40 -4.69 14.37 -1.00 -
EY 10.77 4.98 -4.12 -1.63 -21.33 6.96 -99.83 -
DY 0.82 2.22 1.70 2.14 2.56 0.00 0.00 -
P/NAPS 2.50 1.14 1.43 0.92 0.48 0.51 0.45 33.06%

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