[LTKM] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 14.48%
YoY- -12.12%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 153,258 153,564 149,591 148,784 144,666 136,080 131,429 10.77%
PBT 15,100 20,492 23,596 23,642 20,444 14,304 21,061 -19.87%
Tax -23,912 -11,200 -7,584 -6,952 -5,864 -4,532 -4,819 190.63%
NP -8,812 9,292 16,012 16,690 14,580 9,772 16,242 -
-
NP to SH -8,812 9,292 16,012 16,690 14,580 9,772 16,242 -
-
Tax Rate 158.36% 54.66% 32.14% 29.41% 28.68% 31.68% 22.88% -
Total Cost 162,070 144,272 133,579 132,093 130,086 126,308 115,187 25.53%
-
Net Worth 120,006 129,776 125,860 124,542 119,383 118,745 112,480 4.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,546 - - - 3,296 -
Div Payout % - - 34.64% - - - 20.29% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,006 129,776 125,860 124,542 119,383 118,745 112,480 4.40%
NOSH 43,323 43,258 42,664 42,505 42,334 42,560 41,201 3.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -5.75% 6.05% 10.70% 11.22% 10.08% 7.18% 12.36% -
ROE -7.34% 7.16% 12.72% 13.40% 12.21% 8.23% 14.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 353.75 354.99 350.62 350.03 341.72 319.73 318.99 7.13%
EPS -20.34 21.48 37.53 39.27 34.44 22.96 39.42 -
DPS 0.00 0.00 13.00 0.00 0.00 0.00 8.00 -
NAPS 2.77 3.00 2.95 2.93 2.82 2.79 2.73 0.97%
Adjusted Per Share Value based on latest NOSH - 42,860
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.09 107.30 104.53 103.96 101.08 95.09 91.84 10.77%
EPS -6.16 6.49 11.19 11.66 10.19 6.83 11.35 -
DPS 0.00 0.00 3.88 0.00 0.00 0.00 2.30 -
NAPS 0.8385 0.9068 0.8794 0.8702 0.8342 0.8297 0.786 4.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.66 1.94 1.88 1.88 1.82 1.69 1.63 -
P/RPS 0.47 0.55 0.54 0.54 0.53 0.53 0.51 -5.29%
P/EPS -8.16 9.03 5.01 4.79 5.28 7.36 4.13 -
EY -12.25 11.07 19.96 20.89 18.92 13.59 24.18 -
DY 0.00 0.00 6.91 0.00 0.00 0.00 4.91 -
P/NAPS 0.60 0.65 0.64 0.64 0.65 0.61 0.60 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 -
Price 1.86 1.97 2.07 1.85 1.86 2.20 1.64 -
P/RPS 0.53 0.55 0.59 0.53 0.54 0.69 0.51 2.59%
P/EPS -9.14 9.17 5.52 4.71 5.40 9.58 4.16 -
EY -10.94 10.90 18.13 21.23 18.52 10.44 24.04 -
DY 0.00 0.00 6.28 0.00 0.00 0.00 4.88 -
P/NAPS 0.67 0.66 0.70 0.63 0.66 0.79 0.60 7.62%

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