[LANDMRK] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 648.21%
YoY- -84.43%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,624 41,549 41,189 46,776 48,721 50,498 59,915 -3.08%
PBT -1,170 -11,526 -3,578 7,586 60,966 3,264 81,814 -
Tax -1,076 -626 -739 1,929 957 566,839 50,659 -
NP -2,246 -12,152 -4,317 9,515 61,923 570,103 132,473 -
-
NP to SH -2,246 -12,152 -4,322 9,791 62,865 571,480 123,374 -
-
Tax Rate - - - -25.43% -1.57% -17,366.39% -61.92% -
Total Cost 51,870 53,701 45,506 37,261 -13,202 -519,605 -72,558 -
-
Net Worth 1,768,127 1,777,169 1,697,853 1,704,696 1,697,387 1,076,722 458,362 25.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 4,801 - 19,227 9,354 -
Div Payout % - - - 49.04% - 3.36% 7.58% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,768,127 1,777,169 1,697,853 1,704,696 1,697,387 1,076,722 458,362 25.20%
NOSH 477,872 480,316 480,978 480,196 480,846 480,679 467,717 0.35%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.53% -29.25% -10.48% 20.34% 127.10% 1,128.96% 221.10% -
ROE -0.13% -0.68% -0.25% 0.57% 3.70% 53.08% 26.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.38 8.65 8.56 9.74 10.13 10.51 12.81 -3.44%
EPS -0.47 -2.53 -0.90 2.04 13.08 118.89 26.38 -
DPS 0.00 0.00 0.00 1.00 0.00 4.00 2.00 -
NAPS 3.70 3.70 3.53 3.55 3.53 2.24 0.98 24.75%
Adjusted Per Share Value based on latest NOSH - 480,580
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.39 6.19 6.13 6.97 7.26 7.52 8.92 -3.08%
EPS -0.33 -1.81 -0.64 1.46 9.36 85.10 18.37 -
DPS 0.00 0.00 0.00 0.72 0.00 2.86 1.39 -
NAPS 2.633 2.6465 2.5284 2.5386 2.5277 1.6034 0.6826 25.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.96 1.08 1.69 1.24 0.87 2.98 1.87 -
P/RPS 9.24 12.49 19.73 12.73 8.59 28.37 14.60 -7.33%
P/EPS -204.26 -42.69 -188.07 60.82 6.65 2.51 7.09 -
EY -0.49 -2.34 -0.53 1.64 15.03 39.90 14.11 -
DY 0.00 0.00 0.00 0.81 0.00 1.34 1.07 -
P/NAPS 0.26 0.29 0.48 0.35 0.25 1.33 1.91 -28.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 24/02/10 25/02/09 27/02/08 28/02/07 -
Price 0.92 1.08 1.50 1.20 0.76 2.56 2.45 -
P/RPS 8.86 12.49 17.52 12.32 7.50 24.37 19.13 -12.02%
P/EPS -195.74 -42.69 -166.93 58.85 5.81 2.15 9.29 -
EY -0.51 -2.34 -0.60 1.70 17.20 46.44 10.77 -
DY 0.00 0.00 0.00 0.83 0.00 1.56 0.82 -
P/NAPS 0.25 0.29 0.42 0.34 0.22 1.14 2.50 -31.84%

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