[LTKM] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 120.2%
YoY- 38.27%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 157,163 149,591 131,429 133,537 108,209 85,549 89,666 9.79%
PBT 19,297 23,596 21,061 12,132 7,757 5,675 16,751 2.38%
Tax -17,434 -7,584 -4,819 -3,247 -1,331 -239 -1,924 44.33%
NP 1,863 16,012 16,242 8,885 6,426 5,436 14,827 -29.20%
-
NP to SH 1,825 16,012 16,242 8,885 6,426 5,436 14,827 -29.44%
-
Tax Rate 90.35% 32.14% 22.88% 26.76% 17.16% 4.21% 11.49% -
Total Cost 155,300 133,579 115,187 124,652 101,783 80,113 74,839 12.92%
-
Net Worth 123,978 125,860 112,480 94,750 89,375 86,074 82,157 7.09%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 563 5,546 3,296 3,281 4,099 4,098 4,027 -27.93%
Div Payout % 30.88% 34.64% 20.29% 36.93% 63.80% 75.40% 27.16% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 123,978 125,860 112,480 94,750 89,375 86,074 82,157 7.09%
NOSH 43,349 42,664 41,201 41,017 40,998 40,987 40,273 1.23%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.19% 10.70% 12.36% 6.65% 5.94% 6.35% 16.54% -
ROE 1.47% 12.72% 14.44% 9.38% 7.19% 6.32% 18.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 362.55 350.62 318.99 325.56 263.94 208.72 222.64 8.45%
EPS 4.21 37.53 39.42 21.66 15.68 13.26 36.83 -30.31%
DPS 1.30 13.00 8.00 8.00 10.00 10.00 10.00 -28.80%
NAPS 2.86 2.95 2.73 2.31 2.18 2.10 2.04 5.78%
Adjusted Per Share Value based on latest NOSH - 41,060
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.77 104.48 91.80 93.27 75.58 59.75 62.63 9.79%
EPS 1.27 11.18 11.34 6.21 4.49 3.80 10.36 -29.49%
DPS 0.39 3.87 2.30 2.29 2.86 2.86 2.81 -28.02%
NAPS 0.8659 0.8791 0.7856 0.6618 0.6242 0.6012 0.5738 7.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.86 1.88 1.63 1.11 1.08 1.07 1.18 -
P/RPS 0.51 0.54 0.51 0.34 0.41 0.51 0.53 -0.63%
P/EPS 44.18 5.01 4.13 5.12 6.89 8.07 3.21 54.74%
EY 2.26 19.96 24.18 19.51 14.51 12.39 31.20 -35.40%
DY 0.70 6.91 4.91 7.21 9.26 9.35 8.47 -33.97%
P/NAPS 0.65 0.64 0.60 0.48 0.50 0.51 0.58 1.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 29/05/07 29/05/06 -
Price 1.85 2.07 1.64 1.16 1.07 1.03 1.20 -
P/RPS 0.51 0.59 0.51 0.36 0.41 0.49 0.54 -0.94%
P/EPS 43.94 5.52 4.16 5.36 6.83 7.77 3.26 54.20%
EY 2.28 18.13 24.04 18.67 14.65 12.88 30.68 -35.13%
DY 0.70 6.28 4.88 6.90 9.35 9.71 8.33 -33.79%
P/NAPS 0.65 0.70 0.60 0.50 0.49 0.49 0.59 1.62%

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