[LTKM] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -4.76%
YoY- 494.79%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 30,842 32,484 34,619 33,483 35,277 34,632 34,658 -7.48%
PBT 3,030 5,087 6,895 6,047 6,443 4,307 2,537 12.58%
Tax -1,006 -1,224 -1,160 -1,428 -1,593 -1,093 -545 50.53%
NP 2,024 3,863 5,735 4,619 4,850 3,214 1,992 1.06%
-
NP to SH 2,024 3,883 5,740 4,619 4,850 3,214 1,992 1.06%
-
Tax Rate 33.20% 24.06% 16.82% 23.62% 24.72% 25.38% 21.48% -
Total Cost 28,818 28,621 28,884 28,864 30,427 31,418 32,666 -8.02%
-
Net Worth 113,261 106,947 103,204 99,536 94,849 91,008 87,713 18.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,319 - - - 3,284 - - -
Div Payout % 163.98% - - - 67.73% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 113,261 106,947 103,204 99,536 94,849 91,008 87,713 18.59%
NOSH 41,487 41,133 41,117 41,130 41,060 40,994 40,987 0.81%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.56% 11.89% 16.57% 13.80% 13.75% 9.28% 5.75% -
ROE 1.79% 3.63% 5.56% 4.64% 5.11% 3.53% 2.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 74.34 78.97 84.20 81.41 85.91 84.48 84.56 -8.23%
EPS 4.79 9.44 13.96 11.23 11.81 7.84 4.86 -0.96%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.73 2.60 2.51 2.42 2.31 2.22 2.14 17.64%
Adjusted Per Share Value based on latest NOSH - 41,130
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.55 22.70 24.19 23.40 24.65 24.20 24.22 -7.49%
EPS 1.41 2.71 4.01 3.23 3.39 2.25 1.39 0.95%
DPS 2.32 0.00 0.00 0.00 2.30 0.00 0.00 -
NAPS 0.7914 0.7473 0.7211 0.6955 0.6628 0.6359 0.6129 18.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.63 1.28 1.20 1.20 1.11 0.95 0.99 -
P/RPS 2.19 1.62 1.43 1.47 1.29 1.12 1.17 51.93%
P/EPS 33.41 13.56 8.60 10.69 9.40 12.12 20.37 39.11%
EY 2.99 7.38 11.63 9.36 10.64 8.25 4.91 -28.17%
DY 4.91 0.00 0.00 0.00 7.21 0.00 0.00 -
P/NAPS 0.60 0.49 0.48 0.50 0.48 0.43 0.46 19.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 1.64 1.49 1.22 1.20 1.16 1.09 0.95 -
P/RPS 2.21 1.89 1.45 1.47 1.35 1.29 1.12 57.38%
P/EPS 33.62 15.78 8.74 10.69 9.82 13.90 19.55 43.58%
EY 2.97 6.34 11.44 9.36 10.18 7.19 5.12 -30.46%
DY 4.88 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.60 0.57 0.49 0.50 0.50 0.49 0.44 22.99%

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