[LTKM] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.52%
YoY- 245.17%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 135,659 131,965 131,428 135,863 138,011 138,050 133,537 1.05%
PBT 18,339 18,588 21,059 24,472 23,692 19,334 12,132 31.67%
Tax -5,162 -4,523 -4,818 -5,405 -5,274 -4,659 -3,246 36.20%
NP 13,177 14,065 16,241 19,067 18,418 14,675 8,886 30.00%
-
NP to SH 13,177 14,065 16,241 19,067 18,418 14,675 8,886 30.00%
-
Tax Rate 28.15% 24.33% 22.88% 22.09% 22.26% 24.10% 26.76% -
Total Cost 122,482 117,900 115,187 116,796 119,593 123,375 124,651 -1.16%
-
Net Worth 119,794 117,719 113,261 106,947 103,204 99,536 94,849 16.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,319 3,319 3,319 3,284 3,284 3,284 3,284 0.70%
Div Payout % 25.19% 23.60% 20.44% 17.23% 17.83% 22.38% 36.97% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 119,794 117,719 113,261 106,947 103,204 99,536 94,849 16.82%
NOSH 42,480 42,193 41,487 41,133 41,117 41,130 41,060 2.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.71% 10.66% 12.36% 14.03% 13.35% 10.63% 6.65% -
ROE 11.00% 11.95% 14.34% 17.83% 17.85% 14.74% 9.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 319.35 312.76 316.79 330.30 335.65 335.64 325.22 -1.20%
EPS 31.02 33.33 39.15 46.35 44.79 35.68 21.64 27.10%
DPS 7.81 7.87 8.00 8.00 8.00 8.00 8.00 -1.58%
NAPS 2.82 2.79 2.73 2.60 2.51 2.42 2.31 14.21%
Adjusted Per Share Value based on latest NOSH - 41,133
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.79 92.21 91.83 94.93 96.43 96.46 93.31 1.05%
EPS 9.21 9.83 11.35 13.32 12.87 10.25 6.21 30.01%
DPS 2.32 2.32 2.32 2.30 2.30 2.30 2.30 0.57%
NAPS 0.8371 0.8226 0.7914 0.7473 0.7211 0.6955 0.6628 16.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 1.69 1.63 1.28 1.20 1.20 1.11 -
P/RPS 0.57 0.54 0.51 0.39 0.36 0.36 0.34 41.07%
P/EPS 5.87 5.07 4.16 2.76 2.68 3.36 5.13 9.39%
EY 17.04 19.72 24.02 36.21 37.33 29.73 19.50 -8.59%
DY 4.29 4.65 4.91 6.25 6.67 6.67 7.21 -29.23%
P/NAPS 0.65 0.61 0.60 0.49 0.48 0.50 0.48 22.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 -
Price 1.86 2.20 1.64 1.49 1.22 1.20 1.16 -
P/RPS 0.58 0.70 0.52 0.45 0.36 0.36 0.36 37.39%
P/EPS 6.00 6.60 4.19 3.21 2.72 3.36 5.36 7.80%
EY 16.68 15.15 23.87 31.11 36.72 29.73 18.66 -7.19%
DY 4.20 3.58 4.88 5.37 6.56 6.67 6.90 -28.15%
P/NAPS 0.66 0.79 0.60 0.57 0.49 0.50 0.50 20.31%

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