[LTKM] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 13.66%
YoY- -12.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 138,011 138,050 133,537 129,861 123,682 114,793 108,209 17.58%
PBT 23,692 19,334 12,132 7,174 6,454 6,833 7,757 110.36%
Tax -5,274 -4,659 -3,246 -1,650 -1,594 -1,346 -1,331 150.19%
NP 18,418 14,675 8,886 5,524 4,860 5,487 6,426 101.64%
-
NP to SH 18,418 14,675 8,886 5,524 4,860 5,487 6,426 101.64%
-
Tax Rate 22.26% 24.10% 26.76% 23.00% 24.70% 19.70% 17.16% -
Total Cost 119,593 123,375 124,651 124,337 118,822 109,306 101,783 11.33%
-
Net Worth 103,204 99,536 94,849 91,008 87,713 88,263 82,107 16.45%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,284 3,284 3,284 4,105 4,105 4,105 4,105 -13.81%
Div Payout % 17.83% 22.38% 36.97% 74.32% 84.47% 74.82% 63.89% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 103,204 99,536 94,849 91,008 87,713 88,263 82,107 16.45%
NOSH 41,117 41,130 41,060 40,994 40,987 41,052 41,053 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.35% 10.63% 6.65% 4.25% 3.93% 4.78% 5.94% -
ROE 17.85% 14.74% 9.37% 6.07% 5.54% 6.22% 7.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 335.65 335.64 325.22 316.77 301.75 279.62 263.58 17.46%
EPS 44.79 35.68 21.64 13.47 11.86 13.37 15.65 101.44%
DPS 8.00 8.00 8.00 10.00 10.00 10.00 10.00 -13.81%
NAPS 2.51 2.42 2.31 2.22 2.14 2.15 2.00 16.33%
Adjusted Per Share Value based on latest NOSH - 40,994
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 96.39 96.42 93.27 90.70 86.39 80.18 75.58 17.58%
EPS 12.86 10.25 6.21 3.86 3.39 3.83 4.49 101.55%
DPS 2.29 2.29 2.29 2.87 2.87 2.87 2.87 -13.96%
NAPS 0.7208 0.6952 0.6625 0.6356 0.6126 0.6165 0.5735 16.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.20 1.20 1.11 0.95 0.99 1.07 1.08 -
P/RPS 0.36 0.36 0.34 0.30 0.33 0.38 0.41 -8.29%
P/EPS 2.68 3.36 5.13 7.05 8.35 8.01 6.90 -46.73%
EY 37.33 29.73 19.50 14.18 11.98 12.49 14.49 87.82%
DY 6.67 6.67 7.21 10.53 10.10 9.35 9.26 -19.62%
P/NAPS 0.48 0.50 0.48 0.43 0.46 0.50 0.54 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 -
Price 1.22 1.20 1.16 1.09 0.95 1.07 1.07 -
P/RPS 0.36 0.36 0.36 0.34 0.31 0.38 0.41 -8.29%
P/EPS 2.72 3.36 5.36 8.09 8.01 8.01 6.84 -45.89%
EY 36.72 29.73 18.66 12.36 12.48 12.49 14.63 84.58%
DY 6.56 6.67 6.90 9.17 10.53 9.35 9.35 -21.02%
P/NAPS 0.49 0.50 0.50 0.49 0.44 0.50 0.54 -6.26%

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