[LTKM] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 65.15%
YoY- 38.27%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 134,116 136,206 133,932 133,537 131,013 127,256 115,880 10.20%
PBT 24,041 25,886 24,188 12,132 7,585 2,762 -4,620 -
Tax -5,084 -5,178 -5,712 -3,247 -2,205 -1,120 -60 1813.62%
NP 18,957 20,708 18,476 8,885 5,380 1,642 -4,680 -
-
NP to SH 18,992 20,718 18,476 8,885 5,380 1,642 -4,680 -
-
Tax Rate 21.15% 20.00% 23.62% 26.76% 29.07% 40.55% - -
Total Cost 115,158 115,498 115,456 124,652 125,633 125,614 120,560 -3.00%
-
Net Worth 106,943 103,219 99,536 94,750 91,033 87,847 88,263 13.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 3,281 - - - -
Div Payout % - - - 36.93% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,943 103,219 99,536 94,750 91,033 87,847 88,263 13.61%
NOSH 41,131 41,123 41,130 41,017 41,006 41,050 41,052 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.14% 15.20% 13.80% 6.65% 4.11% 1.29% -4.04% -
ROE 17.76% 20.07% 18.56% 9.38% 5.91% 1.87% -5.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 326.06 331.21 325.62 325.56 319.50 310.00 282.27 10.06%
EPS 46.17 50.38 44.92 21.66 13.12 4.00 -11.40 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.60 2.51 2.42 2.31 2.22 2.14 2.15 13.46%
Adjusted Per Share Value based on latest NOSH - 41,060
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 93.71 95.17 93.58 93.31 91.54 88.92 80.97 10.20%
EPS 13.27 14.48 12.91 6.21 3.76 1.15 -3.27 -
DPS 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
NAPS 0.7473 0.7212 0.6955 0.6621 0.6361 0.6138 0.6167 13.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.28 1.20 1.20 1.11 0.95 0.99 1.07 -
P/RPS 0.39 0.36 0.37 0.34 0.30 0.32 0.38 1.74%
P/EPS 2.77 2.38 2.67 5.12 7.24 24.75 -9.39 -
EY 36.07 41.98 37.43 19.51 13.81 4.04 -10.65 -
DY 0.00 0.00 0.00 7.21 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.50 0.48 0.43 0.46 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 -
Price 1.49 1.22 1.20 1.16 1.09 0.95 1.07 -
P/RPS 0.46 0.37 0.37 0.36 0.34 0.31 0.38 13.54%
P/EPS 3.23 2.42 2.67 5.36 8.31 23.75 -9.39 -
EY 30.99 41.30 37.43 18.67 12.04 4.21 -10.65 -
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.50 0.50 0.49 0.44 0.50 9.10%

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