[LTKM] YoY Annualized Quarter 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- -8.33%
YoY- 253.01%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 152,390 157,742 148,784 134,116 131,013 102,144 84,036 10.41%
PBT 6,648 21,352 23,642 24,041 7,585 8,362 6,338 0.79%
Tax -1,360 -20,096 -6,952 -5,084 -2,205 -1,778 -942 6.30%
NP 5,288 1,256 16,690 18,957 5,380 6,584 5,396 -0.33%
-
NP to SH 5,288 1,256 16,690 18,992 5,380 6,584 5,396 -0.33%
-
Tax Rate 20.46% 94.12% 29.41% 21.15% 29.07% 21.26% 14.86% -
Total Cost 147,102 156,486 132,093 115,158 125,633 95,560 78,640 10.99%
-
Net Worth 125,835 125,455 124,542 106,943 91,033 90,154 85,609 6.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,892 4,630 - - - - - -
Div Payout % 54.70% 368.66% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 125,835 125,455 124,542 106,943 91,033 90,154 85,609 6.62%
NOSH 43,391 43,410 42,505 41,131 41,006 40,979 40,961 0.96%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.47% 0.80% 11.22% 14.14% 4.11% 6.45% 6.42% -
ROE 4.20% 1.00% 13.40% 17.76% 5.91% 7.30% 6.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 351.20 363.38 350.03 326.06 319.50 249.26 205.16 9.36%
EPS 12.19 2.91 39.27 46.17 13.12 16.07 13.17 -1.27%
DPS 6.67 10.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.89 2.93 2.60 2.22 2.20 2.09 5.60%
Adjusted Per Share Value based on latest NOSH - 41,133
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.44 110.18 103.92 93.67 91.51 71.34 58.69 10.42%
EPS 3.69 0.88 11.66 13.26 3.76 4.60 3.77 -0.35%
DPS 2.02 3.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8789 0.8762 0.8699 0.7469 0.6358 0.6297 0.5979 6.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.82 1.78 1.88 1.28 0.95 1.10 1.05 -
P/RPS 0.52 0.49 0.54 0.39 0.30 0.44 0.51 0.32%
P/EPS 14.93 61.52 4.79 2.77 7.24 6.85 7.97 11.01%
EY 6.70 1.63 20.89 36.07 13.81 14.61 12.55 -9.92%
DY 3.66 5.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.64 0.49 0.43 0.50 0.50 3.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 1.83 1.90 1.85 1.49 1.09 1.05 1.06 -
P/RPS 0.52 0.52 0.53 0.46 0.34 0.42 0.52 0.00%
P/EPS 15.02 65.67 4.71 3.23 8.31 6.54 8.05 10.94%
EY 6.66 1.52 21.23 30.99 12.04 15.30 12.43 -9.86%
DY 3.64 5.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.63 0.57 0.49 0.48 0.51 3.58%

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