[LTKM] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 60.86%
YoY- 38.28%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 157,164 149,703 131,428 133,537 108,209 85,549 89,666 9.79%
PBT 19,300 23,597 21,059 12,132 7,757 5,675 16,751 2.38%
Tax -17,437 -7,584 -4,818 -3,246 -1,331 -239 -1,924 44.34%
NP 1,863 16,013 16,241 8,886 6,426 5,436 14,827 -29.20%
-
NP to SH 1,825 16,013 16,241 8,886 6,426 5,436 14,827 -29.44%
-
Tax Rate 90.35% 32.14% 22.88% 26.76% 17.16% 4.21% 11.49% -
Total Cost 155,301 133,690 115,187 124,651 101,783 80,113 74,839 12.92%
-
Net Worth 123,793 127,250 113,261 94,849 82,107 86,236 83,188 6.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,164 5,607 3,319 3,284 4,105 2,874 2,854 -4.50%
Div Payout % 118.59% 35.02% 20.44% 36.97% 63.89% 52.88% 19.25% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 123,793 127,250 113,261 94,849 82,107 86,236 83,188 6.84%
NOSH 43,284 43,135 41,487 41,060 41,053 41,065 40,778 0.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.19% 10.70% 12.36% 6.65% 5.94% 6.35% 16.54% -
ROE 1.47% 12.58% 14.34% 9.37% 7.83% 6.30% 17.82% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 363.10 347.05 316.79 325.22 263.58 208.33 219.89 8.71%
EPS 4.22 37.12 39.15 21.64 15.65 13.24 36.36 -30.13%
DPS 5.00 13.00 8.00 8.00 10.00 7.00 7.00 -5.44%
NAPS 2.86 2.95 2.73 2.31 2.00 2.10 2.04 5.78%
Adjusted Per Share Value based on latest NOSH - 41,060
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.77 104.56 91.80 93.27 75.58 59.75 62.63 9.79%
EPS 1.27 11.18 11.34 6.21 4.49 3.80 10.36 -29.49%
DPS 1.51 3.92 2.32 2.29 2.87 2.01 1.99 -4.49%
NAPS 0.8646 0.8888 0.7911 0.6625 0.5735 0.6023 0.581 6.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.86 1.88 1.63 1.11 1.08 1.07 1.18 -
P/RPS 0.51 0.54 0.51 0.34 0.41 0.51 0.54 -0.94%
P/EPS 44.11 5.06 4.16 5.13 6.90 8.08 3.25 54.38%
EY 2.27 19.75 24.02 19.50 14.49 12.37 30.81 -35.22%
DY 2.69 6.91 4.91 7.21 9.26 6.54 5.93 -12.33%
P/NAPS 0.65 0.64 0.60 0.48 0.54 0.51 0.58 1.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 29/05/07 29/05/06 -
Price 1.85 2.07 1.64 1.16 1.07 1.03 1.20 -
P/RPS 0.51 0.60 0.52 0.36 0.41 0.49 0.55 -1.24%
P/EPS 43.88 5.58 4.19 5.36 6.84 7.78 3.30 53.85%
EY 2.28 17.93 23.87 18.66 14.63 12.85 30.30 -34.99%
DY 2.70 6.28 4.88 6.90 9.35 6.80 5.83 -12.03%
P/NAPS 0.65 0.70 0.60 0.50 0.54 0.49 0.59 1.62%

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