[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -48.01%
YoY- 494.79%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 131,429 100,587 68,103 33,483 133,537 98,260 63,628 62.26%
PBT 21,061 18,031 12,943 6,047 12,132 5,689 1,381 515.99%
Tax -4,819 -3,813 -2,589 -1,428 -3,247 -1,654 -560 320.48%
NP 16,242 14,218 10,354 4,619 8,885 4,035 821 632.80%
-
NP to SH 16,242 14,244 10,359 4,619 8,885 4,035 821 632.80%
-
Tax Rate 22.88% 21.15% 20.00% 23.62% 26.76% 29.07% 40.55% -
Total Cost 115,187 86,369 57,749 28,864 124,652 94,225 62,807 49.88%
-
Net Worth 112,480 106,943 103,219 99,536 94,750 91,033 87,847 17.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,296 - - - 3,281 - - -
Div Payout % 20.29% - - - 36.93% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 112,480 106,943 103,219 99,536 94,750 91,033 87,847 17.93%
NOSH 41,201 41,131 41,123 41,130 41,017 41,006 41,050 0.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.36% 14.14% 15.20% 13.80% 6.65% 4.11% 1.29% -
ROE 14.44% 13.32% 10.04% 4.64% 9.38% 4.43% 0.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 318.99 244.55 165.61 81.41 325.56 239.62 155.00 61.86%
EPS 39.42 34.63 25.19 11.23 21.66 9.84 2.00 630.99%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.73 2.60 2.51 2.42 2.31 2.22 2.14 17.64%
Adjusted Per Share Value based on latest NOSH - 41,130
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 91.84 70.28 47.59 23.40 93.31 68.66 44.46 62.26%
EPS 11.35 9.95 7.24 3.23 6.21 2.82 0.57 635.99%
DPS 2.30 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 0.786 0.7473 0.7212 0.6955 0.6621 0.6361 0.6138 17.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.63 1.28 1.20 1.20 1.11 0.95 0.99 -
P/RPS 0.51 0.52 0.72 1.47 0.34 0.40 0.64 -14.05%
P/EPS 4.13 3.70 4.76 10.69 5.12 9.65 49.50 -80.93%
EY 24.18 27.05 20.99 9.36 19.51 10.36 2.02 424.07%
DY 4.91 0.00 0.00 0.00 7.21 0.00 0.00 -
P/NAPS 0.60 0.49 0.48 0.50 0.48 0.43 0.46 19.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 1.64 1.49 1.22 1.20 1.16 1.09 0.95 -
P/RPS 0.51 0.61 0.74 1.47 0.36 0.45 0.61 -11.26%
P/EPS 4.16 4.30 4.84 10.69 5.36 11.08 47.50 -80.30%
EY 24.04 23.24 20.65 9.36 18.67 9.03 2.11 407.08%
DY 4.88 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.60 0.57 0.49 0.50 0.50 0.49 0.44 22.99%

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