[LTKM] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.31%
YoY- -28.46%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 154,074 149,703 142,431 135,659 131,965 131,428 135,863 8.77%
PBT 25,144 23,597 20,763 18,339 18,588 21,059 24,472 1.82%
Tax -9,251 -7,584 -6,220 -5,162 -4,523 -4,818 -5,405 43.22%
NP 15,893 16,013 14,543 13,177 14,065 16,241 19,067 -11.46%
-
NP to SH 15,893 16,013 14,543 13,177 14,065 16,241 19,067 -11.46%
-
Tax Rate 36.79% 32.14% 29.96% 28.15% 24.33% 22.88% 22.09% -
Total Cost 138,181 133,690 127,888 122,482 117,900 115,187 116,796 11.89%
-
Net Worth 129,776 127,250 125,581 119,794 117,719 113,261 106,947 13.80%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,607 5,607 3,319 3,319 3,319 3,319 3,284 42.99%
Div Payout % 35.28% 35.02% 22.82% 25.19% 23.60% 20.44% 17.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 129,776 127,250 125,581 119,794 117,719 113,261 106,947 13.80%
NOSH 43,258 43,135 42,860 42,480 42,193 41,487 41,133 3.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.32% 10.70% 10.21% 9.71% 10.66% 12.36% 14.03% -
ROE 12.25% 12.58% 11.58% 11.00% 11.95% 14.34% 17.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 356.17 347.05 332.31 319.35 312.76 316.79 330.30 5.17%
EPS 36.74 37.12 33.93 31.02 33.33 39.15 46.35 -14.38%
DPS 13.00 13.00 7.74 7.81 7.87 8.00 8.00 38.34%
NAPS 3.00 2.95 2.93 2.82 2.79 2.73 2.60 10.03%
Adjusted Per Share Value based on latest NOSH - 42,480
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.61 104.56 99.48 94.75 92.17 91.80 94.89 8.77%
EPS 11.10 11.18 10.16 9.20 9.82 11.34 13.32 -11.47%
DPS 3.92 3.92 2.32 2.32 2.32 2.32 2.29 43.23%
NAPS 0.9064 0.8888 0.8771 0.8367 0.8222 0.7911 0.747 13.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.94 1.88 1.88 1.82 1.69 1.63 1.28 -
P/RPS 0.54 0.54 0.57 0.57 0.54 0.51 0.39 24.30%
P/EPS 5.28 5.06 5.54 5.87 5.07 4.16 2.76 54.28%
EY 18.94 19.75 18.05 17.04 19.72 24.02 36.21 -35.15%
DY 6.70 6.91 4.12 4.29 4.65 4.91 6.25 4.75%
P/NAPS 0.65 0.64 0.64 0.65 0.61 0.60 0.49 20.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 -
Price 1.97 2.07 1.85 1.86 2.20 1.64 1.49 -
P/RPS 0.55 0.60 0.56 0.58 0.70 0.52 0.45 14.35%
P/EPS 5.36 5.58 5.45 6.00 6.60 4.19 3.21 40.87%
EY 18.65 17.93 18.34 16.68 15.15 23.87 31.11 -28.96%
DY 6.60 6.28 4.19 4.20 3.58 4.88 5.37 14.78%
P/NAPS 0.66 0.70 0.63 0.66 0.79 0.60 0.57 10.29%

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