[LTKM] YoY Annualized Quarter 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- 49.2%
YoY- -29.63%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 172,218 147,254 153,258 144,666 136,206 127,256 96,310 10.16%
PBT 30,354 4,798 15,100 20,444 25,886 2,762 5,370 33.43%
Tax -7,952 -950 -23,912 -5,864 -5,178 -1,120 -594 54.03%
NP 22,402 3,848 -8,812 14,580 20,708 1,642 4,776 29.35%
-
NP to SH 22,402 3,962 -8,812 14,580 20,718 1,642 4,776 29.35%
-
Tax Rate 26.20% 19.80% 158.36% 28.68% 20.00% 40.55% 11.06% -
Total Cost 149,816 143,406 162,070 130,086 115,498 125,614 91,534 8.55%
-
Net Worth 141,367 123,758 120,006 119,383 103,219 87,847 86,426 8.53%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 141,367 123,758 120,006 119,383 103,219 87,847 86,426 8.53%
NOSH 43,364 43,347 43,323 42,334 41,123 41,050 40,960 0.95%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.01% 2.61% -5.75% 10.08% 15.20% 1.29% 4.96% -
ROE 15.85% 3.20% -7.34% 12.21% 20.07% 1.87% 5.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 397.14 339.70 353.75 341.72 331.21 310.00 235.13 9.12%
EPS 51.66 9.14 -20.34 34.44 50.38 4.00 11.66 28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 2.855 2.77 2.82 2.51 2.14 2.11 7.51%
Adjusted Per Share Value based on latest NOSH - 42,480
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 120.29 102.85 107.04 101.04 95.13 88.88 67.27 10.16%
EPS 15.65 2.77 -6.15 10.18 14.47 1.15 3.34 29.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9874 0.8644 0.8382 0.8338 0.7209 0.6136 0.6036 8.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.10 1.79 1.66 1.82 1.20 0.99 1.05 -
P/RPS 0.53 0.53 0.47 0.53 0.36 0.32 0.45 2.76%
P/EPS 4.07 19.58 -8.16 5.28 2.38 24.75 9.01 -12.39%
EY 24.60 5.11 -12.25 18.92 41.98 4.04 11.10 14.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.60 0.65 0.48 0.46 0.50 4.19%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 -
Price 2.65 1.80 1.86 1.86 1.22 0.95 1.10 -
P/RPS 0.67 0.53 0.53 0.54 0.37 0.31 0.47 6.08%
P/EPS 5.13 19.69 -9.14 5.40 2.42 23.75 9.43 -9.64%
EY 19.49 5.08 -10.94 18.52 41.30 4.21 10.60 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.67 0.66 0.49 0.44 0.52 7.65%

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