[LTKM] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -11.43%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 138,050 133,537 129,861 123,682 114,793 108,209 99,130 24.73%
PBT 19,334 12,132 7,174 6,454 6,833 7,757 7,193 93.43%
Tax -4,659 -3,246 -1,650 -1,594 -1,346 -1,331 -866 207.34%
NP 14,675 8,886 5,524 4,860 5,487 6,426 6,327 75.31%
-
NP to SH 14,675 8,886 5,524 4,860 5,487 6,426 6,327 75.31%
-
Tax Rate 24.10% 26.76% 23.00% 24.70% 19.70% 17.16% 12.04% -
Total Cost 123,375 124,651 124,337 118,822 109,306 101,783 92,803 20.92%
-
Net Worth 99,536 94,849 91,008 87,713 88,263 82,107 90,192 6.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,284 3,284 4,105 4,105 4,105 4,105 2,874 9.30%
Div Payout % 22.38% 36.97% 74.32% 84.47% 74.82% 63.89% 45.43% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,536 94,849 91,008 87,713 88,263 82,107 90,192 6.79%
NOSH 41,130 41,060 40,994 40,987 41,052 41,053 40,996 0.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.63% 6.65% 4.25% 3.93% 4.78% 5.94% 6.38% -
ROE 14.74% 9.37% 6.07% 5.54% 6.22% 7.83% 7.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 335.64 325.22 316.77 301.75 279.62 263.58 241.80 24.46%
EPS 35.68 21.64 13.47 11.86 13.37 15.65 15.43 74.95%
DPS 8.00 8.00 10.00 10.00 10.00 10.00 7.00 9.31%
NAPS 2.42 2.31 2.22 2.14 2.15 2.00 2.20 6.56%
Adjusted Per Share Value based on latest NOSH - 40,987
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.46 93.31 90.74 86.42 80.21 75.61 69.27 24.72%
EPS 10.25 6.21 3.86 3.40 3.83 4.49 4.42 75.28%
DPS 2.30 2.30 2.87 2.87 2.87 2.87 2.01 9.40%
NAPS 0.6955 0.6628 0.6359 0.6129 0.6167 0.5737 0.6302 6.80%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.20 1.11 0.95 0.99 1.07 1.08 1.10 -
P/RPS 0.36 0.34 0.30 0.33 0.38 0.41 0.45 -13.83%
P/EPS 3.36 5.13 7.05 8.35 8.01 6.90 7.13 -39.47%
EY 29.73 19.50 14.18 11.98 12.49 14.49 14.03 65.05%
DY 6.67 7.21 10.53 10.10 9.35 9.26 6.36 3.22%
P/NAPS 0.50 0.48 0.43 0.46 0.50 0.54 0.50 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 26/02/08 -
Price 1.20 1.16 1.09 0.95 1.07 1.07 1.05 -
P/RPS 0.36 0.36 0.34 0.31 0.38 0.41 0.43 -11.18%
P/EPS 3.36 5.36 8.09 8.01 8.01 6.84 6.80 -37.52%
EY 29.73 18.66 12.36 12.48 12.49 14.63 14.70 59.99%
DY 6.67 6.90 9.17 10.53 9.35 9.35 6.67 0.00%
P/NAPS 0.50 0.50 0.49 0.44 0.50 0.54 0.48 2.76%

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