[LTKM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 142.39%
YoY- 426.74%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 133,339 86,109 43,540 154,831 114,293 73,627 36,503 136.62%
PBT 23,541 15,177 8,289 12,240 4,986 2,399 759 881.00%
Tax -6,633 -3,976 -2,229 -2,665 -1,020 -475 -244 798.67%
NP 16,908 11,201 6,060 9,575 3,966 1,924 515 918.81%
-
NP to SH 16,908 11,201 6,060 9,613 3,966 1,981 515 918.81%
-
Tax Rate 28.18% 26.20% 26.89% 21.77% 20.46% 19.80% 32.15% -
Total Cost 116,431 74,908 37,480 145,256 110,327 71,703 35,988 118.27%
-
Net Worth 147,440 141,367 139,245 133,144 125,835 123,758 124,205 12.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,903 2,169 - - -
Div Payout % - - - 40.60% 54.70% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 147,440 141,367 139,245 133,144 125,835 123,758 124,205 12.07%
NOSH 43,364 43,364 43,378 43,369 43,391 43,347 43,277 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.68% 13.01% 13.92% 6.18% 3.47% 2.61% 1.41% -
ROE 11.47% 7.92% 4.35% 7.22% 3.15% 1.60% 0.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 307.48 198.57 100.37 357.00 263.40 169.85 84.35 136.30%
EPS 38.99 25.83 13.97 22.17 9.14 4.57 1.19 917.44%
DPS 0.00 0.00 0.00 9.00 5.00 0.00 0.00 -
NAPS 3.40 3.26 3.21 3.07 2.90 2.855 2.87 11.92%
Adjusted Per Share Value based on latest NOSH - 43,353
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 93.17 60.17 30.42 108.19 79.86 51.45 25.51 136.60%
EPS 11.81 7.83 4.23 6.72 2.77 1.38 0.36 918.28%
DPS 0.00 0.00 0.00 2.73 1.52 0.00 0.00 -
NAPS 1.0302 0.9878 0.973 0.9303 0.8793 0.8648 0.8679 12.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.80 2.10 1.90 1.81 1.82 1.79 1.86 -
P/RPS 0.91 1.06 1.89 0.51 0.69 1.05 2.21 -44.56%
P/EPS 7.18 8.13 13.60 8.17 19.91 39.17 156.30 -87.10%
EY 13.93 12.30 7.35 12.25 5.02 2.55 0.64 675.19%
DY 0.00 0.00 0.00 4.97 2.75 0.00 0.00 -
P/NAPS 0.82 0.64 0.59 0.59 0.63 0.63 0.65 16.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 -
Price 2.88 2.65 1.98 1.89 1.83 1.80 1.79 -
P/RPS 0.94 1.33 1.97 0.53 0.69 1.06 2.12 -41.76%
P/EPS 7.39 10.26 14.17 8.53 20.02 39.39 150.42 -86.51%
EY 13.54 9.75 7.06 11.73 4.99 2.54 0.66 645.29%
DY 0.00 0.00 0.00 4.76 2.73 0.00 0.00 -
P/NAPS 0.85 0.81 0.62 0.62 0.63 0.63 0.62 23.33%

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