[LTKM] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -14.48%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 148,784 144,666 136,080 131,429 134,116 136,206 133,932 7.24%
PBT 23,642 20,444 14,304 21,061 24,041 25,886 24,188 -1.50%
Tax -6,952 -5,864 -4,532 -4,819 -5,084 -5,178 -5,712 13.95%
NP 16,690 14,580 9,772 16,242 18,957 20,708 18,476 -6.53%
-
NP to SH 16,690 14,580 9,772 16,242 18,992 20,718 18,476 -6.53%
-
Tax Rate 29.41% 28.68% 31.68% 22.88% 21.15% 20.00% 23.62% -
Total Cost 132,093 130,086 126,308 115,187 115,158 115,498 115,456 9.36%
-
Net Worth 124,542 119,383 118,745 112,480 106,943 103,219 99,536 16.06%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 3,296 - - - -
Div Payout % - - - 20.29% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 124,542 119,383 118,745 112,480 106,943 103,219 99,536 16.06%
NOSH 42,505 42,334 42,560 41,201 41,131 41,123 41,130 2.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.22% 10.08% 7.18% 12.36% 14.14% 15.20% 13.80% -
ROE 13.40% 12.21% 8.23% 14.44% 17.76% 20.07% 18.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 350.03 341.72 319.73 318.99 326.06 331.21 325.62 4.92%
EPS 39.27 34.44 22.96 39.42 46.17 50.38 44.92 -8.54%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.93 2.82 2.79 2.73 2.60 2.51 2.42 13.55%
Adjusted Per Share Value based on latest NOSH - 41,487
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.96 101.08 95.09 91.84 93.71 95.17 93.58 7.24%
EPS 11.66 10.19 6.83 11.35 13.27 14.48 12.91 -6.54%
DPS 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
NAPS 0.8702 0.8342 0.8297 0.786 0.7473 0.7212 0.6955 16.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.88 1.82 1.69 1.63 1.28 1.20 1.20 -
P/RPS 0.54 0.53 0.53 0.51 0.39 0.36 0.37 28.57%
P/EPS 4.79 5.28 7.36 4.13 2.77 2.38 2.67 47.48%
EY 20.89 18.92 13.59 24.18 36.07 41.98 37.43 -32.14%
DY 0.00 0.00 0.00 4.91 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.61 0.60 0.49 0.48 0.50 17.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 -
Price 1.85 1.86 2.20 1.64 1.49 1.22 1.20 -
P/RPS 0.53 0.54 0.69 0.51 0.46 0.37 0.37 26.98%
P/EPS 4.71 5.40 9.58 4.16 3.23 2.42 2.67 45.84%
EY 21.23 18.52 10.44 24.04 30.99 41.30 37.43 -31.40%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.79 0.60 0.57 0.49 0.50 16.60%

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