[LTKM] YoY Cumulative 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- 198.4%
YoY- -29.63%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 86,109 73,627 76,629 72,333 68,103 63,628 48,155 10.16%
PBT 15,177 2,399 7,550 10,222 12,943 1,381 2,685 33.43%
Tax -3,976 -475 -11,956 -2,932 -2,589 -560 -297 54.03%
NP 11,201 1,924 -4,406 7,290 10,354 821 2,388 29.35%
-
NP to SH 11,201 1,981 -4,406 7,290 10,359 821 2,388 29.35%
-
Tax Rate 26.20% 19.80% 158.36% 28.68% 20.00% 40.55% 11.06% -
Total Cost 74,908 71,703 81,035 65,043 57,749 62,807 45,767 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 7.92% 1.60% -3.67% 6.11% 10.04% 0.93% 2.76% -
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 198.57 169.85 176.88 170.86 165.61 155.00 117.56 9.12%
EPS 25.83 4.57 -10.17 17.22 25.19 2.00 5.83 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 60.17 51.45 53.54 50.54 47.59 44.46 33.65 10.16%
EPS 7.83 1.38 -3.08 5.09 7.24 0.57 1.67 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9878 0.8648 0.8385 0.8342 0.7212 0.6138 0.6039 8.53%
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 1.06 1.05 0.94 1.07 0.72 0.64 0.89 2.95%
P/EPS 8.13 39.17 -16.32 10.57 4.76 49.50 18.01 -12.40%
EY 12.30 2.55 -6.13 9.46 20.99 2.02 5.55 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 1.33 1.06 1.05 1.09 0.74 0.61 0.94 5.94%
P/EPS 10.26 39.39 -18.29 10.80 4.84 47.50 18.87 -9.64%
EY 9.75 2.54 -5.47 9.26 20.65 2.11 5.30 10.68%
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