[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 71.71%
YoY- -12.12%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 76,629 38,391 149,591 111,588 72,333 34,020 131,429 -30.18%
PBT 7,550 5,123 23,596 17,732 10,222 3,576 21,061 -49.50%
Tax -11,956 -2,800 -7,584 -5,214 -2,932 -1,133 -4,819 83.16%
NP -4,406 2,323 16,012 12,518 7,290 2,443 16,242 -
-
NP to SH -4,406 2,323 16,012 12,518 7,290 2,443 16,242 -
-
Tax Rate 158.36% 54.66% 32.14% 29.40% 28.68% 31.68% 22.88% -
Total Cost 81,035 36,068 133,579 99,070 65,043 31,577 115,187 -20.88%
-
Net Worth 120,006 129,776 125,860 124,542 119,383 118,745 112,480 4.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,546 - - - 3,296 -
Div Payout % - - 34.64% - - - 20.29% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,006 129,776 125,860 124,542 119,383 118,745 112,480 4.40%
NOSH 43,323 43,258 42,664 42,505 42,334 42,560 41,201 3.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -5.75% 6.05% 10.70% 11.22% 10.08% 7.18% 12.36% -
ROE -3.67% 1.79% 12.72% 10.05% 6.11% 2.06% 14.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 176.88 88.75 350.62 262.52 170.86 79.93 318.99 -32.48%
EPS -10.17 5.37 37.53 29.45 17.22 5.74 39.42 -
DPS 0.00 0.00 13.00 0.00 0.00 0.00 8.00 -
NAPS 2.77 3.00 2.95 2.93 2.82 2.79 2.73 0.97%
Adjusted Per Share Value based on latest NOSH - 42,860
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.54 26.83 104.53 77.97 50.54 23.77 91.84 -30.19%
EPS -3.08 1.62 11.19 8.75 5.09 1.71 11.35 -
DPS 0.00 0.00 3.88 0.00 0.00 0.00 2.30 -
NAPS 0.8385 0.9068 0.8794 0.8702 0.8342 0.8297 0.786 4.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.66 1.94 1.88 1.88 1.82 1.69 1.63 -
P/RPS 0.94 2.19 0.54 0.72 1.07 2.11 0.51 50.27%
P/EPS -16.32 36.13 5.01 6.38 10.57 29.44 4.13 -
EY -6.13 2.77 19.96 15.66 9.46 3.40 24.18 -
DY 0.00 0.00 6.91 0.00 0.00 0.00 4.91 -
P/NAPS 0.60 0.65 0.64 0.64 0.65 0.61 0.60 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 -
Price 1.86 1.97 2.07 1.85 1.86 2.20 1.64 -
P/RPS 1.05 2.22 0.59 0.70 1.09 2.75 0.51 61.76%
P/EPS -18.29 36.69 5.52 6.28 10.80 38.33 4.16 -
EY -5.47 2.73 18.13 15.92 9.26 2.61 24.04 -
DY 0.00 0.00 6.28 0.00 0.00 0.00 4.88 -
P/NAPS 0.67 0.66 0.70 0.63 0.66 0.79 0.60 7.62%

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