[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 121.38%
YoY- -92.47%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 73,627 36,503 157,163 118,307 76,629 38,391 149,591 -37.58%
PBT 2,399 759 19,297 16,014 7,550 5,123 23,596 -78.12%
Tax -475 -244 -17,434 -15,072 -11,956 -2,800 -7,584 -84.14%
NP 1,924 515 1,863 942 -4,406 2,323 16,012 -75.55%
-
NP to SH 1,981 515 1,825 942 -4,406 2,323 16,012 -75.07%
-
Tax Rate 19.80% 32.15% 90.35% 94.12% 158.36% 54.66% 32.14% -
Total Cost 71,703 35,988 155,300 117,365 81,035 36,068 133,579 -33.87%
-
Net Worth 123,758 124,205 123,978 125,455 120,006 129,776 125,860 -1.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 563 3,472 - - 5,546 -
Div Payout % - - 30.88% 368.66% - - 34.64% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,758 124,205 123,978 125,455 120,006 129,776 125,860 -1.11%
NOSH 43,347 43,277 43,349 43,410 43,323 43,258 42,664 1.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.61% 1.41% 1.19% 0.80% -5.75% 6.05% 10.70% -
ROE 1.60% 0.41% 1.47% 0.75% -3.67% 1.79% 12.72% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 169.85 84.35 362.55 272.53 176.88 88.75 350.62 -38.23%
EPS 4.57 1.19 4.21 2.18 -10.17 5.37 37.53 -75.33%
DPS 0.00 0.00 1.30 8.00 0.00 0.00 13.00 -
NAPS 2.855 2.87 2.86 2.89 2.77 3.00 2.95 -2.15%
Adjusted Per Share Value based on latest NOSH - 43,373
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.45 25.51 109.82 82.67 53.54 26.83 104.53 -37.58%
EPS 1.38 0.36 1.28 0.66 -3.08 1.62 11.19 -75.12%
DPS 0.00 0.00 0.39 2.43 0.00 0.00 3.88 -
NAPS 0.8648 0.8679 0.8663 0.8766 0.8385 0.9068 0.8794 -1.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.86 1.86 1.78 1.66 1.94 1.88 -
P/RPS 1.05 2.21 0.51 0.65 0.94 2.19 0.54 55.59%
P/EPS 39.17 156.30 44.18 82.03 -16.32 36.13 5.01 292.44%
EY 2.55 0.64 2.26 1.22 -6.13 2.77 19.96 -74.53%
DY 0.00 0.00 0.70 4.49 0.00 0.00 6.91 -
P/NAPS 0.63 0.65 0.65 0.62 0.60 0.65 0.64 -1.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.80 1.79 1.85 1.90 1.86 1.97 2.07 -
P/RPS 1.06 2.12 0.51 0.70 1.05 2.22 0.59 47.62%
P/EPS 39.39 150.42 43.94 87.56 -18.29 36.69 5.52 269.32%
EY 2.54 0.66 2.28 1.14 -5.47 2.73 18.13 -72.92%
DY 0.00 0.00 0.70 4.21 0.00 0.00 6.28 -
P/NAPS 0.63 0.62 0.65 0.66 0.67 0.66 0.70 -6.76%

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