[LTKM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 227.65%
YoY- -18.29%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 136,206 133,932 133,537 131,013 127,256 115,880 108,209 16.56%
PBT 25,886 24,188 12,132 7,585 2,762 -4,620 7,757 123.14%
Tax -5,178 -5,712 -3,247 -2,205 -1,120 -60 -1,331 147.15%
NP 20,708 18,476 8,885 5,380 1,642 -4,680 6,426 118.01%
-
NP to SH 20,718 18,476 8,885 5,380 1,642 -4,680 6,426 118.08%
-
Tax Rate 20.00% 23.62% 26.76% 29.07% 40.55% - 17.16% -
Total Cost 115,498 115,456 124,652 125,633 125,614 120,560 101,783 8.78%
-
Net Worth 103,219 99,536 94,750 91,033 87,847 88,263 89,375 10.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,281 - - - 4,099 -
Div Payout % - - 36.93% - - - 63.80% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 103,219 99,536 94,750 91,033 87,847 88,263 89,375 10.06%
NOSH 41,123 41,130 41,017 41,006 41,050 41,052 40,998 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.20% 13.80% 6.65% 4.11% 1.29% -4.04% 5.94% -
ROE 20.07% 18.56% 9.38% 5.91% 1.87% -5.30% 7.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 331.21 325.62 325.56 319.50 310.00 282.27 263.94 16.32%
EPS 50.38 44.92 21.66 13.12 4.00 -11.40 15.68 117.58%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 2.51 2.42 2.31 2.22 2.14 2.15 2.18 9.84%
Adjusted Per Share Value based on latest NOSH - 40,994
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.17 93.58 93.31 91.54 88.92 80.97 75.61 16.56%
EPS 14.48 12.91 6.21 3.76 1.15 -3.27 4.49 118.12%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.86 -
NAPS 0.7212 0.6955 0.6621 0.6361 0.6138 0.6167 0.6245 10.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.20 1.20 1.11 0.95 0.99 1.07 1.08 -
P/RPS 0.36 0.37 0.34 0.30 0.32 0.38 0.41 -8.29%
P/EPS 2.38 2.67 5.12 7.24 24.75 -9.39 6.89 -50.73%
EY 41.98 37.43 19.51 13.81 4.04 -10.65 14.51 102.90%
DY 0.00 0.00 7.21 0.00 0.00 0.00 9.26 -
P/NAPS 0.48 0.50 0.48 0.43 0.46 0.50 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 -
Price 1.22 1.20 1.16 1.09 0.95 1.07 1.07 -
P/RPS 0.37 0.37 0.36 0.34 0.31 0.38 0.41 -6.60%
P/EPS 2.42 2.67 5.36 8.31 23.75 -9.39 6.83 -49.89%
EY 41.30 37.43 18.67 12.04 4.21 -10.65 14.65 99.43%
DY 0.00 0.00 6.90 0.00 0.00 0.00 9.35 -
P/NAPS 0.49 0.50 0.50 0.49 0.44 0.50 0.49 0.00%

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