[LTKM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 27.91%
YoY- -1.42%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 118,307 76,629 38,391 149,591 111,588 72,333 34,020 129.01%
PBT 16,014 7,550 5,123 23,596 17,732 10,222 3,576 170.94%
Tax -15,072 -11,956 -2,800 -7,584 -5,214 -2,932 -1,133 458.78%
NP 942 -4,406 2,323 16,012 12,518 7,290 2,443 -46.93%
-
NP to SH 942 -4,406 2,323 16,012 12,518 7,290 2,443 -46.93%
-
Tax Rate 94.12% 158.36% 54.66% 32.14% 29.40% 28.68% 31.68% -
Total Cost 117,365 81,035 36,068 133,579 99,070 65,043 31,577 139.37%
-
Net Worth 125,455 120,006 129,776 125,860 124,542 119,383 118,745 3.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,472 - - 5,546 - - - -
Div Payout % 368.66% - - 34.64% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 125,455 120,006 129,776 125,860 124,542 119,383 118,745 3.72%
NOSH 43,410 43,323 43,258 42,664 42,505 42,334 42,560 1.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.80% -5.75% 6.05% 10.70% 11.22% 10.08% 7.18% -
ROE 0.75% -3.67% 1.79% 12.72% 10.05% 6.11% 2.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 272.53 176.88 88.75 350.62 262.52 170.86 79.93 126.02%
EPS 2.18 -10.17 5.37 37.53 29.45 17.22 5.74 -47.46%
DPS 8.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 2.89 2.77 3.00 2.95 2.93 2.82 2.79 2.36%
Adjusted Per Share Value based on latest NOSH - 43,135
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.67 53.54 26.83 104.53 77.97 50.54 23.77 129.03%
EPS 0.66 -3.08 1.62 11.19 8.75 5.09 1.71 -46.89%
DPS 2.43 0.00 0.00 3.88 0.00 0.00 0.00 -
NAPS 0.8766 0.8385 0.9068 0.8794 0.8702 0.8342 0.8297 3.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.78 1.66 1.94 1.88 1.88 1.82 1.69 -
P/RPS 0.65 0.94 2.19 0.54 0.72 1.07 2.11 -54.28%
P/EPS 82.03 -16.32 36.13 5.01 6.38 10.57 29.44 97.64%
EY 1.22 -6.13 2.77 19.96 15.66 9.46 3.40 -49.40%
DY 4.49 0.00 0.00 6.91 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.65 0.64 0.64 0.65 0.61 1.08%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 -
Price 1.90 1.86 1.97 2.07 1.85 1.86 2.20 -
P/RPS 0.70 1.05 2.22 0.59 0.70 1.09 2.75 -59.73%
P/EPS 87.56 -18.29 36.69 5.52 6.28 10.80 38.33 73.19%
EY 1.14 -5.47 2.73 18.13 15.92 9.26 2.61 -42.34%
DY 4.21 0.00 0.00 6.28 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.66 0.70 0.63 0.66 0.79 -11.26%

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