[LTKM] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 10.37%
YoY- -23.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 153,999 154,074 149,703 142,431 135,659 131,965 131,428 11.13%
PBT 20,925 25,144 23,597 20,763 18,339 18,588 21,059 -0.42%
Tax -16,608 -9,251 -7,584 -6,220 -5,162 -4,523 -4,818 128.02%
NP 4,317 15,893 16,013 14,543 13,177 14,065 16,241 -58.62%
-
NP to SH 4,317 15,893 16,013 14,543 13,177 14,065 16,241 -58.62%
-
Tax Rate 79.37% 36.79% 32.14% 29.96% 28.15% 24.33% 22.88% -
Total Cost 149,682 138,181 133,690 127,888 122,482 117,900 115,187 19.06%
-
Net Worth 120,098 129,776 127,250 125,581 119,794 117,719 113,261 3.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,607 5,607 5,607 3,319 3,319 3,319 3,319 41.80%
Div Payout % 129.90% 35.28% 35.02% 22.82% 25.19% 23.60% 20.44% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,098 129,776 127,250 125,581 119,794 117,719 113,261 3.98%
NOSH 43,356 43,258 43,135 42,860 42,480 42,193 41,487 2.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.80% 10.32% 10.70% 10.21% 9.71% 10.66% 12.36% -
ROE 3.59% 12.25% 12.58% 11.58% 11.00% 11.95% 14.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 355.19 356.17 347.05 332.31 319.35 312.76 316.79 7.91%
EPS 9.96 36.74 37.12 33.93 31.02 33.33 39.15 -59.81%
DPS 13.00 13.00 13.00 7.74 7.81 7.87 8.00 38.17%
NAPS 2.77 3.00 2.95 2.93 2.82 2.79 2.73 0.97%
Adjusted Per Share Value based on latest NOSH - 42,860
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.61 107.66 104.60 99.52 94.79 92.21 91.83 11.13%
EPS 3.02 11.11 11.19 10.16 9.21 9.83 11.35 -58.59%
DPS 3.92 3.92 3.92 2.32 2.32 2.32 2.32 41.81%
NAPS 0.8392 0.9068 0.8892 0.8775 0.8371 0.8226 0.7914 3.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.66 1.94 1.88 1.88 1.82 1.69 1.63 -
P/RPS 0.47 0.54 0.54 0.57 0.57 0.54 0.51 -5.29%
P/EPS 16.67 5.28 5.06 5.54 5.87 5.07 4.16 152.07%
EY 6.00 18.94 19.75 18.05 17.04 19.72 24.02 -60.30%
DY 7.83 6.70 6.91 4.12 4.29 4.65 4.91 36.45%
P/NAPS 0.60 0.65 0.64 0.64 0.65 0.61 0.60 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 -
Price 1.86 1.97 2.07 1.85 1.86 2.20 1.64 -
P/RPS 0.52 0.55 0.60 0.56 0.58 0.70 0.52 0.00%
P/EPS 18.68 5.36 5.58 5.45 6.00 6.60 4.19 170.63%
EY 5.35 18.65 17.93 18.34 16.68 15.15 23.87 -63.06%
DY 6.99 6.60 6.28 4.19 4.20 3.58 4.88 27.04%
P/NAPS 0.67 0.66 0.70 0.63 0.66 0.79 0.60 7.62%

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