[LTKM] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 61.35%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 41,678 39,256 32,484 34,632 28,453 21,929 22,441 10.86%
PBT 8,464 7,511 5,087 4,307 3,587 1,817 3,453 16.10%
Tax -3,116 -2,282 -1,224 -1,093 -1,037 -451 -130 69.76%
NP 5,348 5,229 3,863 3,214 2,550 1,366 3,323 8.24%
-
NP to SH 5,348 5,229 3,883 3,214 2,550 1,366 3,323 8.24%
-
Tax Rate 36.81% 30.38% 24.06% 25.38% 28.91% 24.82% 3.76% -
Total Cost 36,330 34,027 28,621 31,418 25,903 20,563 19,118 11.28%
-
Net Worth 125,350 125,581 106,947 91,008 90,192 85,733 81,871 7.35%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 125,350 125,581 106,947 91,008 90,192 85,733 81,871 7.35%
NOSH 43,373 42,860 41,133 40,994 40,996 41,021 40,132 1.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.83% 13.32% 11.89% 9.28% 8.96% 6.23% 14.81% -
ROE 4.27% 4.16% 3.63% 3.53% 2.83% 1.59% 4.06% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 96.09 91.59 78.97 84.48 69.40 53.46 55.92 9.43%
EPS 12.33 12.20 9.44 7.84 6.22 3.33 8.28 6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.93 2.60 2.22 2.20 2.09 2.04 5.97%
Adjusted Per Share Value based on latest NOSH - 40,994
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.12 27.43 22.70 24.20 19.88 15.32 15.68 10.86%
EPS 3.74 3.65 2.71 2.25 1.78 0.95 2.32 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8759 0.8775 0.7473 0.6359 0.6302 0.5991 0.5721 7.35%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.78 1.88 1.28 0.95 1.10 1.05 1.32 -
P/RPS 1.85 2.05 1.62 1.12 1.58 1.96 2.36 -3.97%
P/EPS 14.44 15.41 13.56 12.12 17.68 31.53 15.94 -1.63%
EY 6.93 6.49 7.38 8.25 5.65 3.17 6.27 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.49 0.43 0.50 0.50 0.65 -0.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 -
Price 1.90 1.85 1.49 1.09 1.05 1.06 1.29 -
P/RPS 1.98 2.02 1.89 1.29 1.51 1.98 2.31 -2.53%
P/EPS 15.41 15.16 15.78 13.90 16.88 31.83 15.58 -0.18%
EY 6.49 6.59 6.34 7.19 5.92 3.14 6.42 0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.57 0.49 0.48 0.51 0.63 0.77%

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