[LTKM] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -11.43%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 153,999 135,659 138,011 123,682 92,606 86,571 81,881 11.09%
PBT 20,925 18,339 23,692 6,454 5,423 9,378 14,950 5.76%
Tax -16,608 -5,162 -5,274 -1,594 -280 -1,385 -1,314 52.59%
NP 4,317 13,177 18,418 4,860 5,143 7,993 13,636 -17.43%
-
NP to SH 4,317 13,177 18,418 4,860 5,143 7,993 13,636 -17.43%
-
Tax Rate 79.37% 28.15% 22.26% 24.70% 5.16% 14.77% 8.79% -
Total Cost 149,682 122,482 119,593 118,822 87,463 78,578 68,245 13.97%
-
Net Worth 120,098 119,794 103,204 87,713 86,480 84,537 78,624 7.31%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,607 3,319 3,284 4,105 2,874 2,854 2,408 15.12%
Div Payout % 129.90% 25.19% 17.83% 84.47% 55.89% 35.71% 17.66% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 120,098 119,794 103,204 87,713 86,480 84,537 78,624 7.31%
NOSH 43,356 42,480 41,117 40,987 40,985 41,037 40,114 1.30%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.80% 9.71% 13.35% 3.93% 5.55% 9.23% 16.65% -
ROE 3.59% 11.00% 17.85% 5.54% 5.95% 9.45% 17.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 355.19 319.35 335.65 301.75 225.95 210.95 204.12 9.66%
EPS 9.96 31.02 44.79 11.86 12.55 19.48 33.99 -18.49%
DPS 13.00 7.81 8.00 10.00 7.00 6.96 6.00 13.74%
NAPS 2.77 2.82 2.51 2.14 2.11 2.06 1.96 5.93%
Adjusted Per Share Value based on latest NOSH - 40,987
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 107.61 94.79 96.43 86.42 64.71 60.49 57.21 11.09%
EPS 3.02 9.21 12.87 3.40 3.59 5.59 9.53 -17.42%
DPS 3.92 2.32 2.30 2.87 2.01 1.99 1.68 15.15%
NAPS 0.8392 0.8371 0.7211 0.6129 0.6043 0.5907 0.5494 7.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.66 1.82 1.20 0.99 1.05 1.16 1.06 -
P/RPS 0.47 0.57 0.36 0.33 0.46 0.55 0.52 -1.67%
P/EPS 16.67 5.87 2.68 8.35 8.37 5.96 3.12 32.20%
EY 6.00 17.04 37.33 11.98 11.95 16.79 32.07 -24.36%
DY 7.83 4.29 6.67 10.10 6.67 6.00 5.66 5.55%
P/NAPS 0.60 0.65 0.48 0.46 0.50 0.56 0.54 1.77%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 29/11/05 -
Price 1.86 1.86 1.22 0.95 1.10 1.14 1.07 -
P/RPS 0.52 0.58 0.36 0.31 0.49 0.54 0.52 0.00%
P/EPS 18.68 6.00 2.72 8.01 8.77 5.85 3.15 34.51%
EY 5.35 16.68 36.72 12.48 11.41 17.09 31.77 -25.67%
DY 6.99 4.20 6.56 10.53 6.36 6.10 5.61 3.73%
P/NAPS 0.67 0.66 0.49 0.44 0.52 0.55 0.55 3.34%

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