[LTKM] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 60.86%
YoY- 38.28%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 135,863 138,011 138,050 133,537 129,861 123,682 114,793 11.85%
PBT 24,472 23,692 19,334 12,132 7,174 6,454 6,833 133.54%
Tax -5,405 -5,274 -4,659 -3,246 -1,650 -1,594 -1,346 152.00%
NP 19,067 18,418 14,675 8,886 5,524 4,860 5,487 128.90%
-
NP to SH 19,067 18,418 14,675 8,886 5,524 4,860 5,487 128.90%
-
Tax Rate 22.09% 22.26% 24.10% 26.76% 23.00% 24.70% 19.70% -
Total Cost 116,796 119,593 123,375 124,651 124,337 118,822 109,306 4.50%
-
Net Worth 106,947 103,204 99,536 94,849 91,008 87,713 88,263 13.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,284 3,284 3,284 3,284 4,105 4,105 4,105 -13.78%
Div Payout % 17.23% 17.83% 22.38% 36.97% 74.32% 84.47% 74.82% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,947 103,204 99,536 94,849 91,008 87,713 88,263 13.61%
NOSH 41,133 41,117 41,130 41,060 40,994 40,987 41,052 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.03% 13.35% 10.63% 6.65% 4.25% 3.93% 4.78% -
ROE 17.83% 17.85% 14.74% 9.37% 6.07% 5.54% 6.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 330.30 335.65 335.64 325.22 316.77 301.75 279.62 11.71%
EPS 46.35 44.79 35.68 21.64 13.47 11.86 13.37 128.53%
DPS 8.00 8.00 8.00 8.00 10.00 10.00 10.00 -13.78%
NAPS 2.60 2.51 2.42 2.31 2.22 2.14 2.15 13.46%
Adjusted Per Share Value based on latest NOSH - 41,060
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.93 96.43 96.46 93.31 90.74 86.42 80.21 11.85%
EPS 13.32 12.87 10.25 6.21 3.86 3.40 3.83 129.02%
DPS 2.30 2.30 2.30 2.30 2.87 2.87 2.87 -13.68%
NAPS 0.7473 0.7211 0.6955 0.6628 0.6359 0.6129 0.6167 13.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.28 1.20 1.20 1.11 0.95 0.99 1.07 -
P/RPS 0.39 0.36 0.36 0.34 0.30 0.33 0.38 1.74%
P/EPS 2.76 2.68 3.36 5.13 7.05 8.35 8.01 -50.75%
EY 36.21 37.33 29.73 19.50 14.18 11.98 12.49 102.92%
DY 6.25 6.67 6.67 7.21 10.53 10.10 9.35 -23.49%
P/NAPS 0.49 0.48 0.50 0.48 0.43 0.46 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 -
Price 1.49 1.22 1.20 1.16 1.09 0.95 1.07 -
P/RPS 0.45 0.36 0.36 0.36 0.34 0.31 0.38 11.89%
P/EPS 3.21 2.72 3.36 5.36 8.09 8.01 8.01 -45.55%
EY 31.11 36.72 29.73 18.66 12.36 12.48 12.49 83.44%
DY 5.37 6.56 6.67 6.90 9.17 10.53 9.35 -30.83%
P/NAPS 0.57 0.49 0.50 0.50 0.49 0.44 0.50 9.10%

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