[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 391.47%
YoY- -18.29%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 68,103 33,483 133,537 98,260 63,628 28,970 108,209 -26.53%
PBT 12,943 6,047 12,132 5,689 1,381 -1,155 7,757 40.63%
Tax -2,589 -1,428 -3,247 -1,654 -560 -15 -1,331 55.76%
NP 10,354 4,619 8,885 4,035 821 -1,170 6,426 37.39%
-
NP to SH 10,359 4,619 8,885 4,035 821 -1,170 6,426 37.44%
-
Tax Rate 20.00% 23.62% 26.76% 29.07% 40.55% - 17.16% -
Total Cost 57,749 28,864 124,652 94,225 62,807 30,140 101,783 -31.44%
-
Net Worth 103,219 99,536 94,750 91,033 87,847 88,263 89,375 10.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,281 - - - 4,099 -
Div Payout % - - 36.93% - - - 63.80% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 103,219 99,536 94,750 91,033 87,847 88,263 89,375 10.06%
NOSH 41,123 41,130 41,017 41,006 41,050 41,052 40,998 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.20% 13.80% 6.65% 4.11% 1.29% -4.04% 5.94% -
ROE 10.04% 4.64% 9.38% 4.43% 0.93% -1.33% 7.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 165.61 81.41 325.56 239.62 155.00 70.57 263.94 -26.68%
EPS 25.19 11.23 21.66 9.84 2.00 -2.85 15.68 37.12%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 2.51 2.42 2.31 2.22 2.14 2.15 2.18 9.84%
Adjusted Per Share Value based on latest NOSH - 40,994
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.57 23.39 93.27 68.63 44.44 20.23 75.58 -26.53%
EPS 7.24 3.23 6.21 2.82 0.57 -0.82 4.49 37.46%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.86 -
NAPS 0.7209 0.6952 0.6618 0.6358 0.6136 0.6165 0.6242 10.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.20 1.20 1.11 0.95 0.99 1.07 1.08 -
P/RPS 0.72 1.47 0.34 0.40 0.64 1.52 0.41 45.50%
P/EPS 4.76 10.69 5.12 9.65 49.50 -37.54 6.89 -21.83%
EY 20.99 9.36 19.51 10.36 2.02 -2.66 14.51 27.87%
DY 0.00 0.00 7.21 0.00 0.00 0.00 9.26 -
P/NAPS 0.48 0.50 0.48 0.43 0.46 0.50 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 -
Price 1.22 1.20 1.16 1.09 0.95 1.07 1.07 -
P/RPS 0.74 1.47 0.36 0.45 0.61 1.52 0.41 48.18%
P/EPS 4.84 10.69 5.36 11.08 47.50 -37.54 6.83 -20.49%
EY 20.65 9.36 18.67 9.03 2.11 -2.66 14.65 25.68%
DY 0.00 0.00 6.90 0.00 0.00 0.00 9.35 -
P/NAPS 0.49 0.50 0.50 0.49 0.44 0.50 0.49 0.00%

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