[LTKM] YoY TTM 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- 13.66%
YoY- -12.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 156,421 142,431 135,863 129,861 99,130 86,059 85,861 10.50%
PBT 21,878 20,763 24,472 7,174 7,193 7,742 17,673 3.61%
Tax -17,442 -6,220 -5,405 -1,650 -866 -1,706 -1,431 51.67%
NP 4,436 14,543 19,067 5,524 6,327 6,036 16,242 -19.44%
-
NP to SH 4,436 14,543 19,067 5,524 6,327 6,036 16,242 -19.44%
-
Tax Rate 79.72% 29.96% 22.09% 23.00% 12.04% 22.04% 8.10% -
Total Cost 151,985 127,888 116,796 124,337 92,803 80,023 69,619 13.89%
-
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 5,607 3,319 3,284 4,105 2,874 2,854 2,408 15.12%
Div Payout % 126.41% 22.82% 17.23% 74.32% 45.43% 47.29% 14.83% -
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 2.84% 10.21% 14.03% 4.25% 6.38% 7.01% 18.92% -
ROE 3.54% 11.58% 17.83% 6.07% 7.01% 7.04% 19.84% -
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 360.63 332.31 330.30 316.77 241.80 209.79 213.94 9.08%
EPS 10.23 33.93 46.35 13.47 15.43 14.71 40.47 -20.47%
DPS 13.00 7.74 8.00 10.00 7.00 7.00 6.00 13.74%
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 109.30 99.52 94.93 90.74 69.27 60.13 59.99 10.51%
EPS 3.10 10.16 13.32 3.86 4.42 4.22 11.35 -19.44%
DPS 3.92 2.32 2.30 2.87 2.01 1.99 1.68 15.15%
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 0.49 0.57 0.39 0.30 0.45 0.50 0.62 -3.84%
P/EPS 17.40 5.54 2.76 7.05 7.13 7.14 3.26 32.18%
EY 5.75 18.05 36.21 14.18 14.03 14.01 30.66 -24.33%
DY 7.30 4.12 6.25 10.53 6.36 6.67 4.55 8.19%
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 0.53 0.56 0.45 0.34 0.43 0.51 0.60 -2.04%
P/EPS 18.58 5.45 3.21 8.09 6.80 7.20 3.19 34.11%
EY 5.38 18.34 31.11 12.36 14.70 13.88 31.37 -25.45%
DY 6.84 4.19 5.37 9.17 6.67 6.60 4.65 6.64%
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