[LTKM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 170.17%
YoY- -65.62%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,483 133,537 98,260 63,628 28,970 108,209 76,608 -42.43%
PBT 6,047 12,132 5,689 1,381 -1,155 7,757 6,272 -2.40%
Tax -1,428 -3,247 -1,654 -560 -15 -1,331 -1,334 4.64%
NP 4,619 8,885 4,035 821 -1,170 6,426 4,938 -4.35%
-
NP to SH 4,619 8,885 4,035 821 -1,170 6,426 4,938 -4.35%
-
Tax Rate 23.62% 26.76% 29.07% 40.55% - 17.16% 21.27% -
Total Cost 28,864 124,652 94,225 62,807 30,140 101,783 71,670 -45.49%
-
Net Worth 99,536 94,750 91,033 87,847 88,263 89,375 90,154 6.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,281 - - - 4,099 - -
Div Payout % - 36.93% - - - 63.80% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,536 94,750 91,033 87,847 88,263 89,375 90,154 6.82%
NOSH 41,130 41,017 41,006 41,050 41,052 40,998 40,979 0.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.80% 6.65% 4.11% 1.29% -4.04% 5.94% 6.45% -
ROE 4.64% 9.38% 4.43% 0.93% -1.33% 7.19% 5.48% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.41 325.56 239.62 155.00 70.57 263.94 186.94 -42.57%
EPS 11.23 21.66 9.84 2.00 -2.85 15.68 12.05 -4.59%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.42 2.31 2.22 2.14 2.15 2.18 2.20 6.56%
Adjusted Per Share Value based on latest NOSH - 40,987
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.39 93.27 68.63 44.44 20.23 75.58 53.51 -42.43%
EPS 3.23 6.21 2.82 0.57 -0.82 4.49 3.45 -4.30%
DPS 0.00 2.29 0.00 0.00 0.00 2.86 0.00 -
NAPS 0.6952 0.6618 0.6358 0.6136 0.6165 0.6242 0.6297 6.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.20 1.11 0.95 0.99 1.07 1.08 1.10 -
P/RPS 1.47 0.34 0.40 0.64 1.52 0.41 0.59 83.88%
P/EPS 10.69 5.12 9.65 49.50 -37.54 6.89 9.13 11.09%
EY 9.36 19.51 10.36 2.02 -2.66 14.51 10.95 -9.93%
DY 0.00 7.21 0.00 0.00 0.00 9.26 0.00 -
P/NAPS 0.50 0.48 0.43 0.46 0.50 0.50 0.50 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 26/02/08 -
Price 1.20 1.16 1.09 0.95 1.07 1.07 1.05 -
P/RPS 1.47 0.36 0.45 0.61 1.52 0.41 0.56 90.40%
P/EPS 10.69 5.36 11.08 47.50 -37.54 6.83 8.71 14.64%
EY 9.36 18.67 9.03 2.11 -2.66 14.65 11.48 -12.73%
DY 0.00 6.90 0.00 0.00 0.00 9.35 0.00 -
P/NAPS 0.50 0.50 0.49 0.44 0.50 0.49 0.48 2.76%

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