[LTKM] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 2.76%
YoY- -69.5%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 154,162 155,276 157,164 156,421 153,999 154,074 149,703 1.97%
PBT 14,149 14,936 19,300 21,878 20,925 25,144 23,597 -28.82%
Tax -5,969 -14,881 -17,437 -17,442 -16,608 -9,251 -7,584 -14.71%
NP 8,180 55 1,863 4,436 4,317 15,893 16,013 -36.01%
-
NP to SH 8,212 17 1,825 4,436 4,317 15,893 16,013 -35.85%
-
Tax Rate 42.19% 99.63% 90.35% 79.72% 79.37% 36.79% 32.14% -
Total Cost 145,982 155,221 155,301 151,985 149,682 138,181 133,690 6.02%
-
Net Worth 123,829 124,205 123,793 125,350 120,098 129,776 127,250 -1.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,164 2,164 2,164 5,607 5,607 5,607 5,607 -46.89%
Div Payout % 26.35% 12,730.68% 118.59% 126.41% 129.90% 35.28% 35.02% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,829 124,205 123,793 125,350 120,098 129,776 127,250 -1.79%
NOSH 43,372 43,277 43,284 43,373 43,356 43,258 43,135 0.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.31% 0.04% 1.19% 2.84% 2.80% 10.32% 10.70% -
ROE 6.63% 0.01% 1.47% 3.54% 3.59% 12.25% 12.58% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 355.43 358.79 363.10 360.63 355.19 356.17 347.05 1.59%
EPS 18.93 0.04 4.22 10.23 9.96 36.74 37.12 -36.09%
DPS 5.00 5.00 5.00 13.00 13.00 13.00 13.00 -47.02%
NAPS 2.855 2.87 2.86 2.89 2.77 3.00 2.95 -2.15%
Adjusted Per Share Value based on latest NOSH - 43,373
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 107.72 108.50 109.82 109.30 107.61 107.66 104.60 1.97%
EPS 5.74 0.01 1.28 3.10 3.02 11.11 11.19 -35.84%
DPS 1.51 1.51 1.51 3.92 3.92 3.92 3.92 -46.96%
NAPS 0.8652 0.8679 0.865 0.8759 0.8392 0.9068 0.8892 -1.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.86 1.86 1.78 1.66 1.94 1.88 -
P/RPS 0.50 0.52 0.51 0.49 0.47 0.54 0.54 -4.98%
P/EPS 9.45 4,735.05 44.11 17.40 16.67 5.28 5.06 51.48%
EY 10.58 0.02 2.27 5.75 6.00 18.94 19.75 -33.96%
DY 2.79 2.69 2.69 7.30 7.83 6.70 6.91 -45.28%
P/NAPS 0.63 0.65 0.65 0.62 0.60 0.65 0.64 -1.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.80 1.79 1.85 1.90 1.86 1.97 2.07 -
P/RPS 0.51 0.50 0.51 0.53 0.52 0.55 0.60 -10.24%
P/EPS 9.51 4,556.85 43.88 18.58 18.68 5.36 5.58 42.54%
EY 10.52 0.02 2.28 5.38 5.35 18.65 17.93 -29.84%
DY 2.78 2.79 2.70 6.84 6.99 6.60 6.28 -41.82%
P/NAPS 0.63 0.62 0.65 0.66 0.67 0.66 0.70 -6.76%

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