[LTKM] YoY Cumulative 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- 37.5%
YoY- 253.01%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 114,293 118,307 111,588 100,587 98,260 76,608 63,027 10.41%
PBT 4,986 16,014 17,732 18,031 5,689 6,272 4,754 0.79%
Tax -1,020 -15,072 -5,214 -3,813 -1,654 -1,334 -707 6.29%
NP 3,966 942 12,518 14,218 4,035 4,938 4,047 -0.33%
-
NP to SH 3,966 942 12,518 14,244 4,035 4,938 4,047 -0.33%
-
Tax Rate 20.46% 94.12% 29.40% 21.15% 29.07% 21.27% 14.87% -
Total Cost 110,327 117,365 99,070 86,369 94,225 71,670 58,980 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 2,169 3,472 - - - - - -
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 3.15% 0.75% 10.05% 13.32% 4.43% 5.48% 4.73% -
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 263.40 272.53 262.52 244.55 239.62 186.94 153.87 9.36%
EPS 9.14 2.18 29.45 34.63 9.84 12.05 9.88 -1.28%
DPS 5.00 8.00 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 79.86 82.67 77.97 70.28 68.66 53.53 44.04 10.41%
EPS 2.77 0.66 8.75 9.95 2.82 3.45 2.83 -0.35%
DPS 1.52 2.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8793 0.8766 0.8702 0.7473 0.6361 0.6299 0.5982 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 0.69 0.65 0.72 0.52 0.40 0.59 0.68 0.24%
P/EPS 19.91 82.03 6.38 3.70 9.65 9.13 10.63 11.01%
EY 5.02 1.22 15.66 27.05 10.36 10.95 9.41 -9.93%
DY 2.75 4.49 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 0.69 0.70 0.70 0.61 0.45 0.56 0.69 0.00%
P/EPS 20.02 87.56 6.28 4.30 11.08 8.71 10.73 10.94%
EY 4.99 1.14 15.92 23.24 9.03 11.48 9.32 -9.87%
DY 2.73 4.21 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