[LTKM] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -58.86%
YoY- -88.6%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 192,637 178,064 154,831 157,164 149,703 131,428 133,537 6.29%
PBT 59,437 36,171 12,240 19,300 23,597 21,059 12,132 30.30%
Tax -13,304 -7,883 -2,734 -17,437 -7,584 -4,818 -3,246 26.49%
NP 46,133 28,288 9,506 1,863 16,013 16,241 8,886 31.57%
-
NP to SH 46,133 28,288 9,614 1,825 16,013 16,241 8,886 31.57%
-
Tax Rate 22.38% 21.79% 22.34% 90.35% 32.14% 22.88% 26.76% -
Total Cost 146,504 149,776 145,325 155,301 133,690 115,187 124,651 2.72%
-
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.18%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,673 - - 2,164 5,607 3,319 3,284 17.56%
Div Payout % 18.80% - - 118.59% 35.02% 20.44% 36.97% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.18%
NOSH 43,369 43,368 43,353 43,284 43,135 41,487 41,060 0.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.95% 15.89% 6.14% 1.19% 10.70% 12.36% 6.65% -
ROE 20.82% 17.87% 7.20% 1.47% 12.58% 14.34% 9.37% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 444.18 410.58 357.13 363.10 347.05 316.79 325.22 5.33%
EPS 106.37 65.23 22.18 4.22 37.12 39.15 21.64 30.37%
DPS 20.00 0.00 0.00 5.00 13.00 8.00 8.00 16.49%
NAPS 5.11 3.65 3.08 2.86 2.95 2.73 2.31 14.14%
Adjusted Per Share Value based on latest NOSH - 43,284
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 134.60 124.42 108.19 109.82 104.60 91.83 93.31 6.29%
EPS 32.24 19.77 6.72 1.28 11.19 11.35 6.21 31.57%
DPS 6.06 0.00 0.00 1.51 3.92 2.32 2.30 17.51%
NAPS 1.5485 1.1061 0.933 0.865 0.8892 0.7914 0.6628 15.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.72 2.85 1.81 1.86 1.88 1.63 1.11 -
P/RPS 1.29 0.69 0.51 0.51 0.54 0.51 0.34 24.87%
P/EPS 5.38 4.37 8.16 44.11 5.06 4.16 5.13 0.79%
EY 18.60 22.89 12.25 2.27 19.75 24.02 19.50 -0.78%
DY 3.50 0.00 0.00 2.69 6.91 4.91 7.21 -11.34%
P/NAPS 1.12 0.78 0.59 0.65 0.64 0.60 0.48 15.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 -
Price 6.30 3.46 1.89 1.85 2.07 1.64 1.16 -
P/RPS 1.42 0.84 0.53 0.51 0.60 0.52 0.36 25.68%
P/EPS 5.92 5.30 8.52 43.88 5.58 4.19 5.36 1.66%
EY 16.88 18.85 11.73 2.28 17.93 23.87 18.66 -1.65%
DY 3.17 0.00 0.00 2.70 6.28 4.88 6.90 -12.15%
P/NAPS 1.23 0.95 0.61 0.65 0.70 0.60 0.50 16.17%

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