[LANDMRK] YoY TTM 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- 87.73%
YoY- 86.19%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,982 316,335 286,365 237,531 205,671 165,507 152,092 -6.74%
PBT 103,282 39,238 7,274 1,508 -43,851 25,958 -195,577 -
Tax 29,190 -6,787 -26,918 -6,840 5,238 -10,458 205,352 -27.74%
NP 132,472 32,451 -19,644 -5,332 -38,613 15,500 9,775 54.37%
-
NP to SH 119,629 17,732 -19,644 -5,332 -38,613 15,500 -189,777 -
-
Tax Rate -28.26% 17.30% 370.06% 453.58% - 40.29% - -
Total Cost -32,490 283,884 306,009 242,863 244,284 150,007 142,317 -
-
Net Worth 458,267 365,881 333,928 352,094 389,650 435,354 421,938 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 9,352 - - - - - - -
Div Payout % 7.82% - - - - - - -
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 458,267 365,881 333,928 352,094 389,650 435,354 421,938 1.38%
NOSH 467,619 463,141 463,789 463,282 463,869 463,142 463,668 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 132.50% 10.26% -6.86% -2.24% -18.77% 9.37% 6.43% -
ROE 26.10% 4.85% -5.88% -1.51% -9.91% 3.56% -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 21.38 68.30 61.74 51.27 44.34 35.74 32.80 -6.88%
EPS 25.58 3.83 -4.24 -1.15 -8.32 3.35 -40.93 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.79 0.72 0.76 0.84 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 14.89 47.11 42.64 35.37 30.63 24.65 22.65 -6.74%
EPS 17.81 2.64 -2.93 -0.79 -5.75 2.31 -28.26 -
DPS 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6824 0.5449 0.4973 0.5243 0.5803 0.6483 0.6283 1.38%
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 8.75 1.51 1.43 1.23 0.86 1.29 1.34 36.69%
P/EPS 7.31 26.90 -20.78 -54.74 -4.57 13.74 -1.08 -
EY 13.68 3.72 -4.81 -1.83 -21.91 7.28 -93.02 -
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.30 1.22 0.83 0.45 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 11.46 1.32 1.67 1.37 0.88 1.34 1.25 44.64%
P/EPS 9.58 23.51 -24.32 -60.82 -4.69 14.34 -1.00 -
EY 10.44 4.25 -4.11 -1.64 -21.34 6.97 -99.83 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.14 1.43 0.92 0.46 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