[LTKM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 93.74%
YoY- -88.6%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 114,293 73,627 36,503 157,163 118,307 76,629 38,391 106.26%
PBT 4,986 2,399 759 19,297 16,014 7,550 5,123 -1.78%
Tax -1,020 -475 -244 -17,434 -15,072 -11,956 -2,800 -48.83%
NP 3,966 1,924 515 1,863 942 -4,406 2,323 42.61%
-
NP to SH 3,966 1,981 515 1,825 942 -4,406 2,323 42.61%
-
Tax Rate 20.46% 19.80% 32.15% 90.35% 94.12% 158.36% 54.66% -
Total Cost 110,327 71,703 35,988 155,300 117,365 81,035 36,068 110.00%
-
Net Worth 125,835 123,758 124,205 123,978 125,455 120,006 129,776 -2.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,169 - - 563 3,472 - - -
Div Payout % 54.70% - - 30.88% 368.66% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 125,835 123,758 124,205 123,978 125,455 120,006 129,776 -2.02%
NOSH 43,391 43,347 43,277 43,349 43,410 43,323 43,258 0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.47% 2.61% 1.41% 1.19% 0.80% -5.75% 6.05% -
ROE 3.15% 1.60% 0.41% 1.47% 0.75% -3.67% 1.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 263.40 169.85 84.35 362.55 272.53 176.88 88.75 105.84%
EPS 9.14 4.57 1.19 4.21 2.18 -10.17 5.37 42.32%
DPS 5.00 0.00 0.00 1.30 8.00 0.00 0.00 -
NAPS 2.90 2.855 2.87 2.86 2.89 2.77 3.00 -2.22%
Adjusted Per Share Value based on latest NOSH - 43,284
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.86 51.45 25.51 109.82 82.67 53.54 26.83 106.23%
EPS 2.77 1.38 0.36 1.28 0.66 -3.08 1.62 42.75%
DPS 1.52 0.00 0.00 0.39 2.43 0.00 0.00 -
NAPS 0.8793 0.8648 0.8679 0.8663 0.8766 0.8385 0.9068 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.82 1.79 1.86 1.86 1.78 1.66 1.94 -
P/RPS 0.69 1.05 2.21 0.51 0.65 0.94 2.19 -53.53%
P/EPS 19.91 39.17 156.30 44.18 82.03 -16.32 36.13 -32.66%
EY 5.02 2.55 0.64 2.26 1.22 -6.13 2.77 48.37%
DY 2.75 0.00 0.00 0.70 4.49 0.00 0.00 -
P/NAPS 0.63 0.63 0.65 0.65 0.62 0.60 0.65 -2.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 -
Price 1.83 1.80 1.79 1.85 1.90 1.86 1.97 -
P/RPS 0.69 1.06 2.12 0.51 0.70 1.05 2.22 -53.95%
P/EPS 20.02 39.39 150.42 43.94 87.56 -18.29 36.69 -33.10%
EY 4.99 2.54 0.66 2.28 1.14 -5.47 2.73 49.22%
DY 2.73 0.00 0.00 0.70 4.21 0.00 0.00 -
P/NAPS 0.63 0.63 0.62 0.65 0.66 0.67 0.66 -3.04%

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