[LTKM] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 10.37%
YoY- -23.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 173,877 153,150 156,421 142,431 135,863 129,861 99,130 9.80%
PBT 30,795 8,272 21,878 20,763 24,472 7,174 7,193 27.39%
Tax -8,277 -3,455 -17,442 -6,220 -5,405 -1,650 -866 45.62%
NP 22,518 4,817 4,436 14,543 19,067 5,524 6,327 23.53%
-
NP to SH 22,556 4,849 4,436 14,543 19,067 5,524 6,327 23.57%
-
Tax Rate 26.88% 41.77% 79.72% 29.96% 22.09% 23.00% 12.04% -
Total Cost 151,359 148,333 151,985 127,888 116,796 124,337 92,803 8.48%
-
Net Worth 147,445 125,687 125,350 125,581 106,947 91,008 90,192 8.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 2,164 5,607 3,319 3,284 4,105 2,874 -
Div Payout % - 44.63% 126.41% 22.82% 17.23% 74.32% 45.43% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 147,445 125,687 125,350 125,581 106,947 91,008 90,192 8.52%
NOSH 43,366 43,340 43,373 42,860 41,133 40,994 40,996 0.94%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.95% 3.15% 2.84% 10.21% 14.03% 4.25% 6.38% -
ROE 15.30% 3.86% 3.54% 11.58% 17.83% 6.07% 7.01% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 400.95 353.36 360.63 332.31 330.30 316.77 241.80 8.78%
EPS 52.01 11.19 10.23 33.93 46.35 13.47 15.43 22.42%
DPS 0.00 5.00 13.00 7.74 8.00 10.00 7.00 -
NAPS 3.40 2.90 2.89 2.93 2.60 2.22 2.20 7.51%
Adjusted Per Share Value based on latest NOSH - 42,860
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 121.50 107.01 109.30 99.52 94.93 90.74 69.27 9.80%
EPS 15.76 3.39 3.10 10.16 13.32 3.86 4.42 23.57%
DPS 0.00 1.51 3.92 2.32 2.30 2.87 2.01 -
NAPS 1.0303 0.8782 0.8759 0.8775 0.7473 0.6359 0.6302 8.52%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.80 1.82 1.78 1.88 1.28 0.95 1.10 -
P/RPS 0.70 0.52 0.49 0.57 0.39 0.30 0.45 7.63%
P/EPS 5.38 16.27 17.40 5.54 2.76 7.05 7.13 -4.58%
EY 18.58 6.15 5.75 18.05 36.21 14.18 14.03 4.78%
DY 0.00 2.75 7.30 4.12 6.25 10.53 6.36 -
P/NAPS 0.82 0.63 0.62 0.64 0.49 0.43 0.50 8.58%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 26/02/08 -
Price 2.88 1.83 1.90 1.85 1.49 1.09 1.05 -
P/RPS 0.72 0.52 0.53 0.56 0.45 0.34 0.43 8.96%
P/EPS 5.54 16.36 18.58 5.45 3.21 8.09 6.80 -3.35%
EY 18.06 6.11 5.38 18.34 31.11 12.36 14.70 3.48%
DY 0.00 2.73 6.84 4.19 5.37 9.17 6.67 -
P/NAPS 0.85 0.63 0.66 0.63 0.57 0.49 0.48 9.98%

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