[LTKM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 49.2%
YoY- -29.63%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 153,564 149,591 148,784 144,666 136,080 131,429 134,116 9.47%
PBT 20,492 23,596 23,642 20,444 14,304 21,061 24,041 -10.12%
Tax -11,200 -7,584 -6,952 -5,864 -4,532 -4,819 -5,084 69.55%
NP 9,292 16,012 16,690 14,580 9,772 16,242 18,957 -37.91%
-
NP to SH 9,292 16,012 16,690 14,580 9,772 16,242 18,992 -37.99%
-
Tax Rate 54.66% 32.14% 29.41% 28.68% 31.68% 22.88% 21.15% -
Total Cost 144,272 133,579 132,093 130,086 126,308 115,187 115,158 16.26%
-
Net Worth 129,776 125,860 124,542 119,383 118,745 112,480 106,943 13.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 5,546 - - - 3,296 - -
Div Payout % - 34.64% - - - 20.29% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 129,776 125,860 124,542 119,383 118,745 112,480 106,943 13.81%
NOSH 43,258 42,664 42,505 42,334 42,560 41,201 41,131 3.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.05% 10.70% 11.22% 10.08% 7.18% 12.36% 14.14% -
ROE 7.16% 12.72% 13.40% 12.21% 8.23% 14.44% 17.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 354.99 350.62 350.03 341.72 319.73 318.99 326.06 5.84%
EPS 21.48 37.53 39.27 34.44 22.96 39.42 46.17 -40.04%
DPS 0.00 13.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.00 2.95 2.93 2.82 2.79 2.73 2.60 10.03%
Adjusted Per Share Value based on latest NOSH - 42,480
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.30 104.53 103.96 101.08 95.09 91.84 93.71 9.47%
EPS 6.49 11.19 11.66 10.19 6.83 11.35 13.27 -38.00%
DPS 0.00 3.88 0.00 0.00 0.00 2.30 0.00 -
NAPS 0.9068 0.8794 0.8702 0.8342 0.8297 0.786 0.7473 13.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.94 1.88 1.88 1.82 1.69 1.63 1.28 -
P/RPS 0.55 0.54 0.54 0.53 0.53 0.51 0.39 25.83%
P/EPS 9.03 5.01 4.79 5.28 7.36 4.13 2.77 120.33%
EY 11.07 19.96 20.89 18.92 13.59 24.18 36.07 -54.59%
DY 0.00 6.91 0.00 0.00 0.00 4.91 0.00 -
P/NAPS 0.65 0.64 0.64 0.65 0.61 0.60 0.49 20.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 -
Price 1.97 2.07 1.85 1.86 2.20 1.64 1.49 -
P/RPS 0.55 0.59 0.53 0.54 0.69 0.51 0.46 12.68%
P/EPS 9.17 5.52 4.71 5.40 9.58 4.16 3.23 100.88%
EY 10.90 18.13 21.23 18.52 10.44 24.04 30.99 -50.26%
DY 0.00 6.28 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.66 0.70 0.63 0.66 0.79 0.60 0.57 10.29%

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