[LTKM] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 65.15%
YoY- 167.45%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 155,276 154,074 131,965 138,050 114,793 88,007 87,737 9.97%
PBT 14,936 25,144 18,588 19,334 6,833 3,929 13,901 1.20%
Tax -14,881 -9,251 -4,523 -4,659 -1,346 -100 -1,605 44.89%
NP 55 15,893 14,065 14,675 5,487 3,829 12,296 -59.37%
-
NP to SH 17 15,893 14,065 14,675 5,487 3,829 12,296 -66.58%
-
Tax Rate 99.63% 36.79% 24.33% 24.10% 19.70% 2.55% 11.55% -
Total Cost 155,221 138,181 117,900 123,375 109,306 84,178 75,441 12.76%
-
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,164 5,607 3,319 3,284 4,105 2,874 2,854 -4.50%
Div Payout % 12,730.68% 35.28% 23.60% 22.38% 74.82% 75.07% 23.21% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48%
NOSH 43,277 43,258 42,193 41,130 41,052 41,249 40,952 0.92%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.04% 10.32% 10.66% 10.63% 4.78% 4.35% 14.01% -
ROE 0.01% 12.25% 11.95% 14.74% 6.22% 4.44% 14.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 358.79 356.17 312.76 335.64 279.62 213.35 214.24 8.96%
EPS 0.04 36.74 33.33 35.68 13.37 9.28 30.03 -66.79%
DPS 5.00 13.00 7.87 8.00 10.00 7.00 6.97 -5.38%
NAPS 2.87 3.00 2.79 2.42 2.15 2.09 2.08 5.50%
Adjusted Per Share Value based on latest NOSH - 41,130
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.45 107.61 92.17 96.42 80.18 61.47 61.28 9.97%
EPS 0.01 11.10 9.82 10.25 3.83 2.67 8.59 -67.53%
DPS 1.51 3.92 2.32 2.29 2.87 2.01 1.99 -4.49%
NAPS 0.8675 0.9064 0.8222 0.6952 0.6165 0.6022 0.5949 6.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.86 1.94 1.69 1.20 1.07 1.05 1.19 -
P/RPS 0.52 0.54 0.54 0.36 0.38 0.49 0.56 -1.22%
P/EPS 4,735.05 5.28 5.07 3.36 8.01 11.31 3.96 225.43%
EY 0.02 18.94 19.72 29.73 12.49 8.84 25.23 -69.54%
DY 2.69 6.70 4.65 6.67 9.35 6.67 5.86 -12.15%
P/NAPS 0.65 0.65 0.61 0.50 0.50 0.50 0.57 2.21%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 1.79 1.97 2.20 1.20 1.07 1.13 1.25 -
P/RPS 0.50 0.55 0.70 0.36 0.38 0.53 0.58 -2.44%
P/EPS 4,556.85 5.36 6.60 3.36 8.01 12.17 4.16 220.72%
EY 0.02 18.65 15.15 29.73 12.49 8.21 24.02 -69.29%
DY 2.79 6.60 3.58 6.67 9.35 6.19 5.58 -10.90%
P/NAPS 0.62 0.66 0.79 0.50 0.50 0.54 0.60 0.54%

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