[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -36.96%
YoY- 1076.7%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 178,064 133,339 86,109 43,540 154,831 114,293 73,627 80.27%
PBT 36,171 23,541 15,177 8,289 12,240 4,986 2,399 511.32%
Tax -7,908 -6,633 -3,976 -2,229 -2,665 -1,020 -475 553.12%
NP 28,263 16,908 11,201 6,060 9,575 3,966 1,924 500.78%
-
NP to SH 28,263 16,908 11,201 6,060 9,613 3,966 1,981 489.19%
-
Tax Rate 21.86% 28.18% 26.20% 26.89% 21.77% 20.46% 19.80% -
Total Cost 149,801 116,431 74,908 37,480 145,256 110,327 71,703 63.49%
-
Net Worth 158,287 147,440 141,367 139,245 133,144 125,835 123,758 17.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,938 - - - 3,903 2,169 - -
Div Payout % 24.55% - - - 40.60% 54.70% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 158,287 147,440 141,367 139,245 133,144 125,835 123,758 17.84%
NOSH 43,366 43,364 43,364 43,378 43,369 43,391 43,347 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.87% 12.68% 13.01% 13.92% 6.18% 3.47% 2.61% -
ROE 17.86% 11.47% 7.92% 4.35% 7.22% 3.15% 1.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 410.60 307.48 198.57 100.37 357.00 263.40 169.85 80.21%
EPS 65.17 38.99 25.83 13.97 22.17 9.14 4.57 489.01%
DPS 16.00 0.00 0.00 0.00 9.00 5.00 0.00 -
NAPS 3.65 3.40 3.26 3.21 3.07 2.90 2.855 17.81%
Adjusted Per Share Value based on latest NOSH - 43,378
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 124.42 93.17 60.17 30.42 108.19 79.86 51.45 80.26%
EPS 19.75 11.81 7.83 4.23 6.72 2.77 1.38 490.42%
DPS 4.85 0.00 0.00 0.00 2.73 1.52 0.00 -
NAPS 1.106 1.0302 0.9878 0.973 0.9303 0.8793 0.8648 17.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.85 2.80 2.10 1.90 1.81 1.82 1.79 -
P/RPS 0.69 0.91 1.06 1.89 0.51 0.69 1.05 -24.43%
P/EPS 4.37 7.18 8.13 13.60 8.17 19.91 39.17 -76.85%
EY 22.87 13.93 12.30 7.35 12.25 5.02 2.55 332.24%
DY 5.61 0.00 0.00 0.00 4.97 2.75 0.00 -
P/NAPS 0.78 0.82 0.64 0.59 0.59 0.63 0.63 15.31%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 -
Price 3.46 2.88 2.65 1.98 1.89 1.83 1.80 -
P/RPS 0.84 0.94 1.33 1.97 0.53 0.69 1.06 -14.37%
P/EPS 5.31 7.39 10.26 14.17 8.53 20.02 39.39 -73.74%
EY 18.84 13.54 9.75 7.06 11.73 4.99 2.54 280.79%
DY 4.62 0.00 0.00 0.00 4.76 2.73 0.00 -
P/NAPS 0.95 0.85 0.81 0.62 0.62 0.63 0.63 31.53%

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