[LTKM] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -14.48%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 154,831 157,163 149,591 131,429 133,537 108,209 85,549 10.38%
PBT 12,240 19,297 23,596 21,061 12,132 7,757 5,675 13.65%
Tax -2,665 -17,434 -7,584 -4,819 -3,247 -1,331 -239 49.41%
NP 9,575 1,863 16,012 16,242 8,885 6,426 5,436 9.88%
-
NP to SH 9,613 1,825 16,012 16,242 8,885 6,426 5,436 9.95%
-
Tax Rate 21.77% 90.35% 32.14% 22.88% 26.76% 17.16% 4.21% -
Total Cost 145,256 155,300 133,579 115,187 124,652 101,783 80,113 10.41%
-
Net Worth 133,144 123,978 125,860 112,480 94,750 89,375 86,074 7.53%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,903 563 5,546 3,296 3,281 4,099 4,098 -0.80%
Div Payout % 40.60% 30.88% 34.64% 20.29% 36.93% 63.80% 75.40% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 133,144 123,978 125,860 112,480 94,750 89,375 86,074 7.53%
NOSH 43,369 43,349 42,664 41,201 41,017 40,998 40,987 0.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.18% 1.19% 10.70% 12.36% 6.65% 5.94% 6.35% -
ROE 7.22% 1.47% 12.72% 14.44% 9.38% 7.19% 6.32% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 357.00 362.55 350.62 318.99 325.56 263.94 208.72 9.34%
EPS 22.17 4.21 37.53 39.42 21.66 15.68 13.26 8.93%
DPS 9.00 1.30 13.00 8.00 8.00 10.00 10.00 -1.73%
NAPS 3.07 2.86 2.95 2.73 2.31 2.18 2.10 6.52%
Adjusted Per Share Value based on latest NOSH - 41,487
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 108.19 109.82 104.53 91.84 93.31 75.61 59.78 10.38%
EPS 6.72 1.28 11.19 11.35 6.21 4.49 3.80 9.95%
DPS 2.73 0.39 3.88 2.30 2.29 2.86 2.86 -0.77%
NAPS 0.9303 0.8663 0.8794 0.786 0.6621 0.6245 0.6014 7.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.81 1.86 1.88 1.63 1.11 1.08 1.07 -
P/RPS 0.51 0.51 0.54 0.51 0.34 0.41 0.51 0.00%
P/EPS 8.17 44.18 5.01 4.13 5.12 6.89 8.07 0.20%
EY 12.25 2.26 19.96 24.18 19.51 14.51 12.39 -0.18%
DY 4.97 0.70 6.91 4.91 7.21 9.26 9.35 -9.98%
P/NAPS 0.59 0.65 0.64 0.60 0.48 0.50 0.51 2.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 29/05/07 -
Price 1.89 1.85 2.07 1.64 1.16 1.07 1.03 -
P/RPS 0.53 0.51 0.59 0.51 0.36 0.41 0.49 1.31%
P/EPS 8.53 43.94 5.52 4.16 5.36 6.83 7.77 1.56%
EY 11.73 2.28 18.13 24.04 18.67 14.65 12.88 -1.54%
DY 4.76 0.70 6.28 4.88 6.90 9.35 9.71 -11.19%
P/NAPS 0.62 0.65 0.70 0.60 0.50 0.49 0.49 3.99%

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