[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 37.5%
YoY- 253.01%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,333 34,020 131,429 100,587 68,103 33,483 133,537 -33.52%
PBT 10,222 3,576 21,061 18,031 12,943 6,047 12,132 -10.78%
Tax -2,932 -1,133 -4,819 -3,813 -2,589 -1,428 -3,247 -6.57%
NP 7,290 2,443 16,242 14,218 10,354 4,619 8,885 -12.34%
-
NP to SH 7,290 2,443 16,242 14,244 10,359 4,619 8,885 -12.34%
-
Tax Rate 28.68% 31.68% 22.88% 21.15% 20.00% 23.62% 26.76% -
Total Cost 65,043 31,577 115,187 86,369 57,749 28,864 124,652 -35.16%
-
Net Worth 119,383 118,745 112,480 106,943 103,219 99,536 94,750 16.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,296 - - - 3,281 -
Div Payout % - - 20.29% - - - 36.93% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 119,383 118,745 112,480 106,943 103,219 99,536 94,750 16.64%
NOSH 42,334 42,560 41,201 41,131 41,123 41,130 41,017 2.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.08% 7.18% 12.36% 14.14% 15.20% 13.80% 6.65% -
ROE 6.11% 2.06% 14.44% 13.32% 10.04% 4.64% 9.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 170.86 79.93 318.99 244.55 165.61 81.41 325.56 -34.91%
EPS 17.22 5.74 39.42 34.63 25.19 11.23 21.66 -14.16%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.82 2.79 2.73 2.60 2.51 2.42 2.31 14.21%
Adjusted Per Share Value based on latest NOSH - 41,133
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.54 23.77 91.84 70.28 47.59 23.40 93.31 -33.52%
EPS 5.09 1.71 11.35 9.95 7.24 3.23 6.21 -12.40%
DPS 0.00 0.00 2.30 0.00 0.00 0.00 2.29 -
NAPS 0.8342 0.8297 0.786 0.7473 0.7212 0.6955 0.6621 16.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 1.69 1.63 1.28 1.20 1.20 1.11 -
P/RPS 1.07 2.11 0.51 0.52 0.72 1.47 0.34 114.60%
P/EPS 10.57 29.44 4.13 3.70 4.76 10.69 5.12 62.06%
EY 9.46 3.40 24.18 27.05 20.99 9.36 19.51 -38.25%
DY 0.00 0.00 4.91 0.00 0.00 0.00 7.21 -
P/NAPS 0.65 0.61 0.60 0.49 0.48 0.50 0.48 22.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 -
Price 1.86 2.20 1.64 1.49 1.22 1.20 1.16 -
P/RPS 1.09 2.75 0.51 0.61 0.74 1.47 0.36 109.14%
P/EPS 10.80 38.33 4.16 4.30 4.84 10.69 5.36 59.46%
EY 9.26 2.61 24.04 23.24 20.65 9.36 18.67 -37.31%
DY 0.00 0.00 4.88 0.00 0.00 0.00 6.90 -
P/NAPS 0.66 0.79 0.60 0.57 0.49 0.50 0.50 20.31%

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