[LANDMRK] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.93%
YoY- 205.82%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 48,721 50,498 59,915 316,335 286,365 237,531 205,671 -21.32%
PBT 60,966 3,264 81,814 38,795 7,274 1,508 -43,851 -
Tax 957 566,839 50,659 -1,747 -26,918 -6,810 5,238 -24.65%
NP 61,923 570,103 132,473 37,048 -19,644 -5,302 -38,613 -
-
NP to SH 62,865 571,480 123,374 20,787 -19,644 -5,302 -38,613 -
-
Tax Rate -1.57% -17,366.39% -61.92% 4.50% 370.06% 451.59% - -
Total Cost -13,202 -519,605 -72,558 279,287 306,009 242,833 244,284 -
-
Net Worth 1,697,387 1,076,722 458,362 366,566 333,577 353,466 375,919 28.53%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 19,227 9,354 9,280 8,107 6,976 4,640 -
Div Payout % - 3.36% 7.58% 44.64% 0.00% 0.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,697,387 1,076,722 458,362 366,566 333,577 353,466 375,919 28.53%
NOSH 480,846 480,679 467,717 464,008 463,301 465,087 464,098 0.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 127.10% 1,128.96% 221.10% 11.71% -6.86% -2.23% -18.77% -
ROE 3.70% 53.08% 26.92% 5.67% -5.89% -1.50% -10.27% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.13 10.51 12.81 68.17 61.81 51.07 44.32 -21.78%
EPS 13.08 118.89 26.38 4.48 -4.24 -1.14 -8.32 -
DPS 0.00 4.00 2.00 2.00 1.75 1.50 1.00 -
NAPS 3.53 2.24 0.98 0.79 0.72 0.76 0.81 27.77%
Adjusted Per Share Value based on latest NOSH - 463,141
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.26 7.52 8.92 47.11 42.64 35.37 30.63 -21.31%
EPS 9.36 85.10 18.37 3.10 -2.93 -0.79 -5.75 -
DPS 0.00 2.86 1.39 1.38 1.21 1.04 0.69 -
NAPS 2.5277 1.6034 0.6826 0.5459 0.4968 0.5264 0.5598 28.53%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.87 2.98 1.87 1.03 0.88 0.63 0.38 -
P/RPS 8.59 28.37 14.60 1.51 1.42 1.23 0.86 46.70%
P/EPS 6.65 2.51 7.09 22.99 -20.75 -55.26 -4.57 -
EY 15.03 39.90 14.11 4.35 -4.82 -1.81 -21.89 -
DY 0.00 1.34 1.07 1.94 1.99 2.38 2.63 -
P/NAPS 0.25 1.33 1.91 1.30 1.22 0.83 0.47 -9.97%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 27/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.76 2.56 2.45 0.90 1.03 0.70 0.39 -
P/RPS 7.50 24.37 19.13 1.32 1.67 1.37 0.88 42.87%
P/EPS 5.81 2.15 9.29 20.09 -24.29 -61.40 -4.69 -
EY 17.20 46.44 10.77 4.98 -4.12 -1.63 -21.33 -
DY 0.00 1.56 0.82 2.22 1.70 2.14 2.56 -
P/NAPS 0.22 1.14 2.50 1.14 1.43 0.92 0.48 -12.18%

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