[LTKM] QoQ TTM 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- 98.27%
YoY- 426.79%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 173,877 167,313 161,868 154,831 153,150 154,162 155,276 7.81%
PBT 30,795 25,018 19,770 12,240 8,272 14,149 14,936 61.78%
Tax -8,277 -6,222 -4,719 -2,734 -3,455 -5,969 -14,881 -32.29%
NP 22,518 18,796 15,051 9,506 4,817 8,180 55 5353.64%
-
NP to SH 22,556 18,834 15,159 9,614 4,849 8,212 17 11817.55%
-
Tax Rate 26.88% 24.87% 23.87% 22.34% 41.77% 42.19% 99.63% -
Total Cost 151,359 148,517 146,817 145,325 148,333 145,982 155,221 -1.66%
-
Net Worth 147,445 141,431 139,245 133,530 125,687 123,829 124,205 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 - - - - 2,164 2,164 2,164 -
Div Payout % - - - - 44.63% 26.35% 12,730.68% -
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 147,445 141,431 139,245 133,530 125,687 123,829 124,205 12.07%
NOSH 43,366 43,383 43,378 43,353 43,340 43,372 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 12.95% 11.23% 9.30% 6.14% 3.15% 5.31% 0.04% -
ROE 15.30% 13.32% 10.89% 7.20% 3.86% 6.63% 0.01% -
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 400.95 385.66 373.15 357.13 353.36 355.43 358.79 7.66%
EPS 52.01 43.41 34.95 22.18 11.19 18.93 0.04 11658.33%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 3.40 3.26 3.21 3.08 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 121.50 116.91 113.10 108.19 107.01 107.72 108.50 7.81%
EPS 15.76 13.16 10.59 6.72 3.39 5.74 0.01 13262.25%
DPS 0.00 0.00 0.00 0.00 1.51 1.51 1.51 -
NAPS 1.0303 0.9882 0.973 0.933 0.8782 0.8652 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 0.70 0.54 0.51 0.51 0.52 0.50 0.52 21.85%
P/EPS 5.38 4.84 5.44 8.16 16.27 9.45 4,735.05 -98.89%
EY 18.58 20.67 18.39 12.25 6.15 10.58 0.02 9303.09%
DY 0.00 0.00 0.00 0.00 2.75 2.79 2.69 -
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 0.72 0.69 0.53 0.53 0.52 0.51 0.50 27.43%
P/EPS 5.54 6.10 5.67 8.52 16.36 9.51 4,556.85 -98.84%
EY 18.06 16.38 17.65 11.73 6.11 10.52 0.02 9127.30%
DY 0.00 0.00 0.00 0.00 2.73 2.78 2.79 -
P/NAPS 0.85 0.81 0.62 0.61 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