[LTKM] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -7.58%
YoY- 465.42%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 180,992 178,064 177,785 172,218 174,160 154,831 152,390 12.18%
PBT 39,548 36,171 31,388 30,354 33,156 12,240 6,648 229.38%
Tax -11,020 -7,908 -8,844 -7,952 -8,916 -2,665 -1,360 304.97%
NP 28,528 28,263 22,544 22,402 24,240 9,575 5,288 208.55%
-
NP to SH 28,528 28,263 22,544 22,402 24,240 9,613 5,288 208.55%
-
Tax Rate 27.86% 21.86% 28.18% 26.20% 26.89% 21.77% 20.46% -
Total Cost 152,464 149,801 155,241 149,816 149,920 145,256 147,102 2.42%
-
Net Worth 166,052 158,287 147,440 141,367 139,245 133,144 125,835 20.36%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 6,938 - - - 3,903 2,892 -
Div Payout % - 24.55% - - - 40.60% 54.70% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,052 158,287 147,440 141,367 139,245 133,144 125,835 20.36%
NOSH 43,355 43,366 43,364 43,364 43,378 43,369 43,391 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.76% 15.87% 12.68% 13.01% 13.92% 6.18% 3.47% -
ROE 17.18% 17.86% 15.29% 15.85% 17.41% 7.22% 4.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 417.46 410.60 409.97 397.14 401.49 357.00 351.20 12.24%
EPS 65.80 65.17 51.99 51.66 55.88 22.17 12.19 208.66%
DPS 0.00 16.00 0.00 0.00 0.00 9.00 6.67 -
NAPS 3.83 3.65 3.40 3.26 3.21 3.07 2.90 20.43%
Adjusted Per Share Value based on latest NOSH - 43,383
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.41 124.37 124.17 120.29 121.64 108.14 106.44 12.18%
EPS 19.93 19.74 15.75 15.65 16.93 6.71 3.69 208.78%
DPS 0.00 4.85 0.00 0.00 0.00 2.73 2.02 -
NAPS 1.1598 1.1056 1.0298 0.9874 0.9726 0.9299 0.8789 20.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.45 2.85 2.80 2.10 1.90 1.81 1.82 -
P/RPS 0.83 0.69 0.68 0.53 0.47 0.51 0.52 36.69%
P/EPS 5.24 4.37 5.39 4.07 3.40 8.17 14.93 -50.33%
EY 19.07 22.87 18.57 24.60 29.41 12.25 6.70 101.22%
DY 0.00 5.61 0.00 0.00 0.00 4.97 3.66 -
P/NAPS 0.90 0.78 0.82 0.64 0.59 0.59 0.63 26.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 -
Price 4.50 3.46 2.88 2.65 1.98 1.89 1.83 -
P/RPS 1.08 0.84 0.70 0.67 0.49 0.53 0.52 63.00%
P/EPS 6.84 5.31 5.54 5.13 3.54 8.53 15.02 -40.89%
EY 14.62 18.84 18.05 19.49 28.22 11.73 6.66 69.15%
DY 0.00 4.62 0.00 0.00 0.00 4.76 3.64 -
P/NAPS 1.17 0.95 0.85 0.81 0.62 0.62 0.63 51.25%

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