[LTKM] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 124.27%
YoY- 1161.75%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 73,627 76,629 72,333 68,103 63,628 48,155 41,098 10.19%
PBT 2,399 7,550 10,222 12,943 1,381 2,685 2,937 -3.31%
Tax -475 -11,956 -2,932 -2,589 -560 -297 -256 10.84%
NP 1,924 -4,406 7,290 10,354 821 2,388 2,681 -5.37%
-
NP to SH 1,981 -4,406 7,290 10,359 821 2,388 2,681 -4.91%
-
Tax Rate 19.80% 158.36% 28.68% 20.00% 40.55% 11.06% 8.72% -
Total Cost 71,703 81,035 65,043 57,749 62,807 45,767 38,417 10.95%
-
Net Worth 123,758 120,006 119,383 103,219 87,847 86,426 84,447 6.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,758 120,006 119,383 103,219 87,847 86,426 84,447 6.57%
NOSH 43,347 43,323 42,334 41,123 41,050 40,960 40,993 0.93%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.61% -5.75% 10.08% 15.20% 1.29% 4.96% 6.52% -
ROE 1.60% -3.67% 6.11% 10.04% 0.93% 2.76% 3.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 169.85 176.88 170.86 165.61 155.00 117.56 100.25 9.17%
EPS 4.57 -10.17 17.22 25.19 2.00 5.83 6.54 -5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.855 2.77 2.82 2.51 2.14 2.11 2.06 5.58%
Adjusted Per Share Value based on latest NOSH - 41,117
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.45 53.54 50.54 47.59 44.46 33.65 28.72 10.19%
EPS 1.38 -3.08 5.09 7.24 0.57 1.67 1.87 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8648 0.8385 0.8342 0.7212 0.6138 0.6039 0.5901 6.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.66 1.82 1.20 0.99 1.05 1.16 -
P/RPS 1.05 0.94 1.07 0.72 0.64 0.89 1.16 -1.64%
P/EPS 39.17 -16.32 10.57 4.76 49.50 18.01 17.74 14.09%
EY 2.55 -6.13 9.46 20.99 2.02 5.55 5.64 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.65 0.48 0.46 0.50 0.56 1.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.80 1.86 1.86 1.22 0.95 1.10 1.14 -
P/RPS 1.06 1.05 1.09 0.74 0.61 0.94 1.14 -1.20%
P/EPS 39.39 -18.29 10.80 4.84 47.50 18.87 17.43 14.54%
EY 2.54 -5.47 9.26 20.65 2.11 5.30 5.74 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.66 0.49 0.44 0.52 0.55 2.28%

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