[LTKM] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -14.61%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 133,537 129,861 123,682 114,793 108,209 99,130 92,606 27.60%
PBT 12,132 7,174 6,454 6,833 7,757 7,193 5,423 70.96%
Tax -3,246 -1,650 -1,594 -1,346 -1,331 -866 -280 411.46%
NP 8,886 5,524 4,860 5,487 6,426 6,327 5,143 43.94%
-
NP to SH 8,886 5,524 4,860 5,487 6,426 6,327 5,143 43.94%
-
Tax Rate 26.76% 23.00% 24.70% 19.70% 17.16% 12.04% 5.16% -
Total Cost 124,651 124,337 118,822 109,306 101,783 92,803 87,463 26.61%
-
Net Worth 94,849 91,008 87,713 88,263 82,107 90,192 86,480 6.34%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,284 4,105 4,105 4,105 4,105 2,874 2,874 9.28%
Div Payout % 36.97% 74.32% 84.47% 74.82% 63.89% 45.43% 55.89% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 94,849 91,008 87,713 88,263 82,107 90,192 86,480 6.34%
NOSH 41,060 40,994 40,987 41,052 41,053 40,996 40,985 0.12%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.65% 4.25% 3.93% 4.78% 5.94% 6.38% 5.55% -
ROE 9.37% 6.07% 5.54% 6.22% 7.83% 7.01% 5.95% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 325.22 316.77 301.75 279.62 263.58 241.80 225.95 27.45%
EPS 21.64 13.47 11.86 13.37 15.65 15.43 12.55 43.74%
DPS 8.00 10.00 10.00 10.00 10.00 7.00 7.00 9.30%
NAPS 2.31 2.22 2.14 2.15 2.00 2.20 2.11 6.21%
Adjusted Per Share Value based on latest NOSH - 41,052
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 93.27 90.70 86.39 80.18 75.58 69.24 64.68 27.60%
EPS 6.21 3.86 3.39 3.83 4.49 4.42 3.59 44.05%
DPS 2.29 2.87 2.87 2.87 2.87 2.01 2.01 9.07%
NAPS 0.6625 0.6356 0.6126 0.6165 0.5735 0.63 0.604 6.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.11 0.95 0.99 1.07 1.08 1.10 1.05 -
P/RPS 0.34 0.30 0.33 0.38 0.41 0.45 0.46 -18.23%
P/EPS 5.13 7.05 8.35 8.01 6.90 7.13 8.37 -27.82%
EY 19.50 14.18 11.98 12.49 14.49 14.03 11.95 38.56%
DY 7.21 10.53 10.10 9.35 9.26 6.36 6.67 5.32%
P/NAPS 0.48 0.43 0.46 0.50 0.54 0.50 0.50 -2.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 26/02/08 26/11/07 -
Price 1.16 1.09 0.95 1.07 1.07 1.05 1.10 -
P/RPS 0.36 0.34 0.31 0.38 0.41 0.43 0.49 -18.56%
P/EPS 5.36 8.09 8.01 8.01 6.84 6.80 8.77 -27.96%
EY 18.66 12.36 12.48 12.49 14.63 14.70 11.41 38.76%
DY 6.90 9.17 10.53 9.35 9.35 6.67 6.36 5.57%
P/NAPS 0.50 0.49 0.44 0.50 0.54 0.48 0.52 -2.57%

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