[LTKM] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -8.33%
YoY- 253.01%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 144,666 136,080 131,429 134,116 136,206 133,932 133,537 5.47%
PBT 20,444 14,304 21,061 24,041 25,886 24,188 12,132 41.56%
Tax -5,864 -4,532 -4,819 -5,084 -5,178 -5,712 -3,247 48.24%
NP 14,580 9,772 16,242 18,957 20,708 18,476 8,885 39.08%
-
NP to SH 14,580 9,772 16,242 18,992 20,718 18,476 8,885 39.08%
-
Tax Rate 28.68% 31.68% 22.88% 21.15% 20.00% 23.62% 26.76% -
Total Cost 130,086 126,308 115,187 115,158 115,498 115,456 124,652 2.88%
-
Net Worth 119,383 118,745 112,480 106,943 103,219 99,536 94,750 16.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,296 - - - 3,281 -
Div Payout % - - 20.29% - - - 36.93% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 119,383 118,745 112,480 106,943 103,219 99,536 94,750 16.64%
NOSH 42,334 42,560 41,201 41,131 41,123 41,130 41,017 2.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.08% 7.18% 12.36% 14.14% 15.20% 13.80% 6.65% -
ROE 12.21% 8.23% 14.44% 17.76% 20.07% 18.56% 9.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 341.72 319.73 318.99 326.06 331.21 325.62 325.56 3.27%
EPS 34.44 22.96 39.42 46.17 50.38 44.92 21.66 36.19%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.82 2.79 2.73 2.60 2.51 2.42 2.31 14.21%
Adjusted Per Share Value based on latest NOSH - 41,133
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.08 95.09 91.84 93.71 95.17 93.58 93.31 5.47%
EPS 10.19 6.83 11.35 13.27 14.48 12.91 6.21 39.07%
DPS 0.00 0.00 2.30 0.00 0.00 0.00 2.29 -
NAPS 0.8342 0.8297 0.786 0.7473 0.7212 0.6955 0.6621 16.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 1.69 1.63 1.28 1.20 1.20 1.11 -
P/RPS 0.53 0.53 0.51 0.39 0.36 0.37 0.34 34.40%
P/EPS 5.28 7.36 4.13 2.77 2.38 2.67 5.12 2.07%
EY 18.92 13.59 24.18 36.07 41.98 37.43 19.51 -2.02%
DY 0.00 0.00 4.91 0.00 0.00 0.00 7.21 -
P/NAPS 0.65 0.61 0.60 0.49 0.48 0.50 0.48 22.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 -
Price 1.86 2.20 1.64 1.49 1.22 1.20 1.16 -
P/RPS 0.54 0.69 0.51 0.46 0.37 0.37 0.36 31.00%
P/EPS 5.40 9.58 4.16 3.23 2.42 2.67 5.36 0.49%
EY 18.52 10.44 24.04 30.99 41.30 37.43 18.67 -0.53%
DY 0.00 0.00 4.88 0.00 0.00 0.00 6.90 -
P/NAPS 0.66 0.79 0.60 0.57 0.49 0.50 0.50 20.31%

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