[LTKM] YoY 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- 50.9%
YoY- 225.94%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 38,857 38,114 30,842 35,277 31,601 22,522 23,032 9.09%
PBT 3,286 5,864 3,030 6,443 1,485 921 2,988 1.59%
Tax -2,365 -2,370 -1,006 -1,593 3 468 -999 15.43%
NP 921 3,494 2,024 4,850 1,488 1,389 1,989 -12.03%
-
NP to SH 883 3,494 2,024 4,850 1,488 1,389 1,989 -12.64%
-
Tax Rate 71.97% 40.42% 33.20% 24.72% -0.20% -50.81% 33.43% -
Total Cost 37,936 34,620 28,818 30,427 30,113 21,133 21,043 10.31%
-
Net Worth 123,793 127,250 113,261 94,849 82,107 86,236 83,188 6.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,164 5,607 3,319 3,284 4,105 2,874 2,854 -4.50%
Div Payout % 245.10% 160.49% 163.98% 67.73% 275.90% 206.95% 143.51% -
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 123,793 127,250 113,261 94,849 82,107 86,236 83,188 6.84%
NOSH 43,284 43,135 41,487 41,060 41,053 41,065 40,778 0.99%
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 2.37% 9.17% 6.56% 13.75% 4.71% 6.17% 8.64% -
ROE 0.71% 2.75% 1.79% 5.11% 1.81% 1.61% 2.39% -
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 89.77 88.36 74.34 85.91 76.97 54.84 56.48 8.02%
EPS 2.04 8.08 4.79 11.81 3.63 3.38 4.88 -13.51%
DPS 5.00 13.00 8.00 8.00 10.00 7.00 7.00 -5.44%
NAPS 2.86 2.95 2.73 2.31 2.00 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 27.14 26.62 21.54 24.64 22.07 15.73 16.09 9.09%
EPS 0.62 2.44 1.41 3.39 1.04 0.97 1.39 -12.57%
DPS 1.51 3.92 2.32 2.29 2.87 2.01 1.99 -4.49%
NAPS 0.8646 0.8888 0.7911 0.6625 0.5735 0.6023 0.581 6.84%
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 2.07 2.13 2.19 1.29 1.40 1.95 2.09 -0.15%
P/EPS 91.18 23.21 33.41 9.40 29.80 31.63 24.19 24.72%
EY 1.10 4.31 2.99 10.64 3.36 3.16 4.13 -19.77%
DY 2.69 6.91 4.91 7.21 9.26 6.54 5.93 -12.33%
P/NAPS 0.65 0.64 0.60 0.48 0.54 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 2.06 2.34 2.21 1.35 1.39 1.88 2.12 -0.47%
P/EPS 90.69 25.56 33.62 9.82 29.52 30.45 24.60 24.26%
EY 1.10 3.91 2.97 10.18 3.39 3.28 4.06 -19.54%
DY 2.70 6.28 4.88 6.90 9.35 6.80 5.83 -12.03%
P/NAPS 0.65 0.70 0.60 0.50 0.54 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