[LTKM] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 135.09%
YoY- -65.62%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 133,932 133,537 131,013 127,256 115,880 108,209 102,144 19.81%
PBT 24,188 12,132 7,585 2,762 -4,620 7,757 8,362 103.14%
Tax -5,712 -3,247 -2,205 -1,120 -60 -1,331 -1,778 117.87%
NP 18,476 8,885 5,380 1,642 -4,680 6,426 6,584 99.07%
-
NP to SH 18,476 8,885 5,380 1,642 -4,680 6,426 6,584 99.07%
-
Tax Rate 23.62% 26.76% 29.07% 40.55% - 17.16% 21.26% -
Total Cost 115,456 124,652 125,633 125,614 120,560 101,783 95,560 13.45%
-
Net Worth 99,536 94,750 91,033 87,847 88,263 89,375 90,154 6.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,281 - - - 4,099 - -
Div Payout % - 36.93% - - - 63.80% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,536 94,750 91,033 87,847 88,263 89,375 90,154 6.82%
NOSH 41,130 41,017 41,006 41,050 41,052 40,998 40,979 0.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.80% 6.65% 4.11% 1.29% -4.04% 5.94% 6.45% -
ROE 18.56% 9.38% 5.91% 1.87% -5.30% 7.19% 7.30% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 325.62 325.56 319.50 310.00 282.27 263.94 249.26 19.52%
EPS 44.92 21.66 13.12 4.00 -11.40 15.68 16.07 98.55%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.42 2.31 2.22 2.14 2.15 2.18 2.20 6.56%
Adjusted Per Share Value based on latest NOSH - 40,987
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.58 93.31 91.54 88.92 80.97 75.61 71.37 19.81%
EPS 12.91 6.21 3.76 1.15 -3.27 4.49 4.60 99.09%
DPS 0.00 2.29 0.00 0.00 0.00 2.86 0.00 -
NAPS 0.6955 0.6621 0.6361 0.6138 0.6167 0.6245 0.6299 6.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.20 1.11 0.95 0.99 1.07 1.08 1.10 -
P/RPS 0.37 0.34 0.30 0.32 0.38 0.41 0.44 -10.91%
P/EPS 2.67 5.12 7.24 24.75 -9.39 6.89 6.85 -46.67%
EY 37.43 19.51 13.81 4.04 -10.65 14.51 14.61 87.33%
DY 0.00 7.21 0.00 0.00 0.00 9.26 0.00 -
P/NAPS 0.50 0.48 0.43 0.46 0.50 0.50 0.50 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 26/02/08 -
Price 1.20 1.16 1.09 0.95 1.07 1.07 1.05 -
P/RPS 0.37 0.36 0.34 0.31 0.38 0.41 0.42 -8.11%
P/EPS 2.67 5.36 8.31 23.75 -9.39 6.83 6.54 -44.99%
EY 37.43 18.67 12.04 4.21 -10.65 14.65 15.30 81.65%
DY 0.00 6.90 0.00 0.00 0.00 9.35 0.00 -
P/NAPS 0.50 0.50 0.49 0.44 0.50 0.49 0.48 2.76%

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