[LTKM] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 14.48%
YoY- -12.12%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 177,785 152,390 157,742 148,784 134,116 131,013 102,144 9.66%
PBT 31,388 6,648 21,352 23,642 24,041 7,585 8,362 24.63%
Tax -8,844 -1,360 -20,096 -6,952 -5,084 -2,205 -1,778 30.62%
NP 22,544 5,288 1,256 16,690 18,957 5,380 6,584 22.74%
-
NP to SH 22,544 5,288 1,256 16,690 18,992 5,380 6,584 22.74%
-
Tax Rate 28.18% 20.46% 94.12% 29.41% 21.15% 29.07% 21.26% -
Total Cost 155,241 147,102 156,486 132,093 115,158 125,633 95,560 8.41%
-
Net Worth 147,440 125,835 125,455 124,542 106,943 91,033 90,154 8.53%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 2,892 4,630 - - - - -
Div Payout % - 54.70% 368.66% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 147,440 125,835 125,455 124,542 106,943 91,033 90,154 8.53%
NOSH 43,364 43,391 43,410 42,505 41,131 41,006 40,979 0.94%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.68% 3.47% 0.80% 11.22% 14.14% 4.11% 6.45% -
ROE 15.29% 4.20% 1.00% 13.40% 17.76% 5.91% 7.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 409.97 351.20 363.38 350.03 326.06 319.50 249.26 8.63%
EPS 51.99 12.19 2.91 39.27 46.17 13.12 16.07 21.59%
DPS 0.00 6.67 10.67 0.00 0.00 0.00 0.00 -
NAPS 3.40 2.90 2.89 2.93 2.60 2.22 2.20 7.51%
Adjusted Per Share Value based on latest NOSH - 42,860
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 124.23 106.48 110.22 103.96 93.71 91.54 71.37 9.66%
EPS 15.75 3.69 0.88 11.66 13.27 3.76 4.60 22.74%
DPS 0.00 2.02 3.24 0.00 0.00 0.00 0.00 -
NAPS 1.0302 0.8793 0.8766 0.8702 0.7473 0.6361 0.6299 8.53%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.80 1.82 1.78 1.88 1.28 0.95 1.10 -
P/RPS 0.68 0.52 0.49 0.54 0.39 0.30 0.44 7.51%
P/EPS 5.39 14.93 61.52 4.79 2.77 7.24 6.85 -3.91%
EY 18.57 6.70 1.63 20.89 36.07 13.81 14.61 4.07%
DY 0.00 3.66 5.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.62 0.64 0.49 0.43 0.50 8.58%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 26/02/08 -
Price 2.88 1.83 1.90 1.85 1.49 1.09 1.05 -
P/RPS 0.70 0.52 0.52 0.53 0.46 0.34 0.42 8.87%
P/EPS 5.54 15.02 65.67 4.71 3.23 8.31 6.54 -2.72%
EY 18.05 6.66 1.52 21.23 30.99 12.04 15.30 2.79%
DY 0.00 3.64 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.63 0.66 0.63 0.57 0.49 0.48 9.98%

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