[LTKM] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 114.25%
YoY- -92.47%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 147,254 146,012 157,163 157,742 153,258 153,564 149,591 -1.04%
PBT 4,798 3,036 19,297 21,352 15,100 20,492 23,596 -65.32%
Tax -950 -976 -17,434 -20,096 -23,912 -11,200 -7,584 -74.86%
NP 3,848 2,060 1,863 1,256 -8,812 9,292 16,012 -61.24%
-
NP to SH 3,962 2,060 1,825 1,256 -8,812 9,292 16,012 -60.48%
-
Tax Rate 19.80% 32.15% 90.35% 94.12% 158.36% 54.66% 32.14% -
Total Cost 143,406 143,952 155,300 156,486 162,070 144,272 133,579 4.83%
-
Net Worth 123,758 124,205 123,978 125,455 120,006 129,776 125,860 -1.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 563 4,630 - - 5,546 -
Div Payout % - - 30.88% 368.66% - - 34.64% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,758 124,205 123,978 125,455 120,006 129,776 125,860 -1.11%
NOSH 43,347 43,277 43,349 43,410 43,323 43,258 42,664 1.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.61% 1.41% 1.19% 0.80% -5.75% 6.05% 10.70% -
ROE 3.20% 1.66% 1.47% 1.00% -7.34% 7.16% 12.72% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 339.70 337.39 362.55 363.38 353.75 354.99 350.62 -2.08%
EPS 9.14 4.76 4.21 2.91 -20.34 21.48 37.53 -60.90%
DPS 0.00 0.00 1.30 10.67 0.00 0.00 13.00 -
NAPS 2.855 2.87 2.86 2.89 2.77 3.00 2.95 -2.15%
Adjusted Per Share Value based on latest NOSH - 43,373
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 102.89 102.02 109.82 110.22 107.09 107.30 104.53 -1.04%
EPS 2.77 1.44 1.28 0.88 -6.16 6.49 11.19 -60.47%
DPS 0.00 0.00 0.39 3.24 0.00 0.00 3.88 -
NAPS 0.8648 0.8679 0.8663 0.8766 0.8385 0.9068 0.8794 -1.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.86 1.86 1.78 1.66 1.94 1.88 -
P/RPS 0.53 0.55 0.51 0.49 0.47 0.55 0.54 -1.23%
P/EPS 19.58 39.08 44.18 61.52 -8.16 9.03 5.01 147.49%
EY 5.11 2.56 2.26 1.63 -12.25 11.07 19.96 -59.58%
DY 0.00 0.00 0.70 5.99 0.00 0.00 6.91 -
P/NAPS 0.63 0.65 0.65 0.62 0.60 0.65 0.64 -1.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.80 1.79 1.85 1.90 1.86 1.97 2.07 -
P/RPS 0.53 0.53 0.51 0.52 0.53 0.55 0.59 -6.88%
P/EPS 19.69 37.61 43.94 65.67 -9.14 9.17 5.52 132.91%
EY 5.08 2.66 2.28 1.52 -10.94 10.90 18.13 -57.08%
DY 0.00 0.00 0.70 5.61 0.00 0.00 6.28 -
P/NAPS 0.63 0.62 0.65 0.66 0.67 0.66 0.70 -6.76%

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