[LTKM] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 121.38%
YoY- -92.47%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 142,651 133,339 114,293 118,307 111,588 100,587 98,260 6.40%
PBT 32,663 23,541 4,986 16,014 17,732 18,031 5,689 33.79%
Tax -9,879 -6,633 -1,020 -15,072 -5,214 -3,813 -1,654 34.68%
NP 22,784 16,908 3,966 942 12,518 14,218 4,035 33.42%
-
NP to SH 22,784 16,908 3,966 942 12,518 14,244 4,035 33.42%
-
Tax Rate 30.25% 28.18% 20.46% 94.12% 29.40% 21.15% 29.07% -
Total Cost 119,867 116,431 110,327 117,365 99,070 86,369 94,225 4.09%
-
Net Worth 177,363 147,440 125,835 125,455 124,542 106,943 91,033 11.75%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,336 - 2,169 3,472 - - - -
Div Payout % 19.03% - 54.70% 368.66% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 177,363 147,440 125,835 125,455 124,542 106,943 91,033 11.75%
NOSH 43,365 43,364 43,391 43,410 42,505 41,131 41,006 0.93%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.97% 12.68% 3.47% 0.80% 11.22% 14.14% 4.11% -
ROE 12.85% 11.47% 3.15% 0.75% 10.05% 13.32% 4.43% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 328.95 307.48 263.40 272.53 262.52 244.55 239.62 5.42%
EPS 52.54 38.99 9.14 2.18 29.45 34.63 9.84 32.18%
DPS 10.00 0.00 5.00 8.00 0.00 0.00 0.00 -
NAPS 4.09 3.40 2.90 2.89 2.93 2.60 2.22 10.71%
Adjusted Per Share Value based on latest NOSH - 43,373
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 99.63 93.13 79.83 82.63 77.94 70.25 68.63 6.40%
EPS 15.91 11.81 2.77 0.66 8.74 9.95 2.82 33.40%
DPS 3.03 0.00 1.52 2.43 0.00 0.00 0.00 -
NAPS 1.2388 1.0298 0.8789 0.8762 0.8699 0.7469 0.6358 11.75%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.18 2.80 1.82 1.78 1.88 1.28 0.95 -
P/RPS 1.27 0.91 0.69 0.65 0.72 0.52 0.40 21.22%
P/EPS 7.96 7.18 19.91 82.03 6.38 3.70 9.65 -3.15%
EY 12.57 13.93 5.02 1.22 15.66 27.05 10.36 3.27%
DY 2.39 0.00 2.75 4.49 0.00 0.00 0.00 -
P/NAPS 1.02 0.82 0.63 0.62 0.64 0.49 0.43 15.47%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 -
Price 5.50 2.88 1.83 1.90 1.85 1.49 1.09 -
P/RPS 1.67 0.94 0.69 0.70 0.70 0.61 0.45 24.41%
P/EPS 10.47 7.39 20.02 87.56 6.28 4.30 11.08 -0.93%
EY 9.55 13.54 4.99 1.14 15.92 23.24 9.03 0.93%
DY 1.82 0.00 2.73 4.21 0.00 0.00 0.00 -
P/NAPS 1.34 0.85 0.63 0.66 0.63 0.57 0.49 18.24%

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