[LTKM] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 34.32%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 135,659 138,011 123,682 92,606 86,571 81,881 75,620 10.22%
PBT 18,339 23,692 6,454 5,423 9,378 14,950 5,078 23.85%
Tax -5,162 -5,274 -1,594 -280 -1,385 -1,314 -368 55.26%
NP 13,177 18,418 4,860 5,143 7,993 13,636 4,710 18.69%
-
NP to SH 13,177 18,418 4,860 5,143 7,993 13,636 4,710 18.69%
-
Tax Rate 28.15% 22.26% 24.70% 5.16% 14.77% 8.79% 7.25% -
Total Cost 122,482 119,593 118,822 87,463 78,578 68,245 70,910 9.53%
-
Net Worth 119,794 103,204 87,713 86,480 84,537 78,624 64,999 10.72%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,319 3,284 4,105 2,874 2,854 2,408 2,804 2.84%
Div Payout % 25.19% 17.83% 84.47% 55.89% 35.71% 17.66% 59.54% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 119,794 103,204 87,713 86,480 84,537 78,624 64,999 10.72%
NOSH 42,480 41,117 40,987 40,985 41,037 40,114 40,880 0.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.71% 13.35% 3.93% 5.55% 9.23% 16.65% 6.23% -
ROE 11.00% 17.85% 5.54% 5.95% 9.45% 17.34% 7.25% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 319.35 335.65 301.75 225.95 210.95 204.12 184.98 9.52%
EPS 31.02 44.79 11.86 12.55 19.48 33.99 11.52 17.94%
DPS 7.81 8.00 10.00 7.00 6.96 6.00 6.86 2.18%
NAPS 2.82 2.51 2.14 2.11 2.06 1.96 1.59 10.01%
Adjusted Per Share Value based on latest NOSH - 40,985
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.79 96.43 86.42 64.71 60.49 57.21 52.84 10.22%
EPS 9.21 12.87 3.40 3.59 5.59 9.53 3.29 18.70%
DPS 2.32 2.30 2.87 2.01 1.99 1.68 1.96 2.84%
NAPS 0.8371 0.7211 0.6129 0.6043 0.5907 0.5494 0.4542 10.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.82 1.20 0.99 1.05 1.16 1.06 0.98 -
P/RPS 0.57 0.36 0.33 0.46 0.55 0.52 0.53 1.21%
P/EPS 5.87 2.68 8.35 8.37 5.96 3.12 8.51 -5.99%
EY 17.04 37.33 11.98 11.95 16.79 32.07 11.76 6.37%
DY 4.29 6.67 10.10 6.67 6.00 5.66 7.00 -7.83%
P/NAPS 0.65 0.48 0.46 0.50 0.56 0.54 0.62 0.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 29/11/05 25/11/04 -
Price 1.86 1.22 0.95 1.10 1.14 1.07 1.01 -
P/RPS 0.58 0.36 0.31 0.49 0.54 0.52 0.55 0.88%
P/EPS 6.00 2.72 8.01 8.77 5.85 3.15 8.77 -6.12%
EY 16.68 36.72 12.48 11.41 17.09 31.77 11.41 6.53%
DY 4.20 6.56 10.53 6.36 6.10 5.61 6.79 -7.69%
P/NAPS 0.66 0.49 0.44 0.52 0.55 0.55 0.64 0.51%

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