[LTKM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 284.66%
YoY- 144.96%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 43,540 154,831 114,293 73,627 36,503 157,163 118,307 -48.67%
PBT 8,289 12,240 4,986 2,399 759 19,297 16,014 -35.55%
Tax -2,229 -2,665 -1,020 -475 -244 -17,434 -15,072 -72.06%
NP 6,060 9,575 3,966 1,924 515 1,863 942 246.29%
-
NP to SH 6,060 9,613 3,966 1,981 515 1,825 942 246.29%
-
Tax Rate 26.89% 21.77% 20.46% 19.80% 32.15% 90.35% 94.12% -
Total Cost 37,480 145,256 110,327 71,703 35,988 155,300 117,365 -53.31%
-
Net Worth 139,245 133,144 125,835 123,758 124,205 123,978 125,455 7.20%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,903 2,169 - - 563 3,472 -
Div Payout % - 40.60% 54.70% - - 30.88% 368.66% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,245 133,144 125,835 123,758 124,205 123,978 125,455 7.20%
NOSH 43,378 43,369 43,391 43,347 43,277 43,349 43,410 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.92% 6.18% 3.47% 2.61% 1.41% 1.19% 0.80% -
ROE 4.35% 7.22% 3.15% 1.60% 0.41% 1.47% 0.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.37 357.00 263.40 169.85 84.35 362.55 272.53 -48.65%
EPS 13.97 22.17 9.14 4.57 1.19 4.21 2.18 245.39%
DPS 0.00 9.00 5.00 0.00 0.00 1.30 8.00 -
NAPS 3.21 3.07 2.90 2.855 2.87 2.86 2.89 7.25%
Adjusted Per Share Value based on latest NOSH - 43,372
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.41 108.14 79.83 51.42 25.50 109.77 82.63 -48.67%
EPS 4.23 6.71 2.77 1.38 0.36 1.27 0.66 245.42%
DPS 0.00 2.73 1.52 0.00 0.00 0.39 2.43 -
NAPS 0.9726 0.9299 0.8789 0.8644 0.8675 0.8659 0.8762 7.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.81 1.82 1.79 1.86 1.86 1.78 -
P/RPS 1.89 0.51 0.69 1.05 2.21 0.51 0.65 103.85%
P/EPS 13.60 8.17 19.91 39.17 156.30 44.18 82.03 -69.85%
EY 7.35 12.25 5.02 2.55 0.64 2.26 1.22 231.45%
DY 0.00 4.97 2.75 0.00 0.00 0.70 4.49 -
P/NAPS 0.59 0.59 0.63 0.63 0.65 0.65 0.62 -3.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 22/02/12 -
Price 1.98 1.89 1.83 1.80 1.79 1.85 1.90 -
P/RPS 1.97 0.53 0.69 1.06 2.12 0.51 0.70 99.45%
P/EPS 14.17 8.53 20.02 39.39 150.42 43.94 87.56 -70.33%
EY 7.06 11.73 4.99 2.54 0.66 2.28 1.14 237.61%
DY 0.00 4.76 2.73 0.00 0.00 0.70 4.21 -
P/NAPS 0.62 0.62 0.63 0.63 0.62 0.65 0.66 -4.08%

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