[LTKM] YoY Annualized 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- 81.79%
YoY- 426.74%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,994 192,637 178,064 154,831 157,163 149,591 131,429 4.27%
PBT 16,882 59,438 36,171 12,240 19,297 23,596 21,061 -3.61%
Tax -5,237 -13,304 -7,908 -2,665 -17,434 -7,584 -4,819 1.39%
NP 11,645 46,134 28,263 9,575 1,863 16,012 16,242 -5.38%
-
NP to SH 11,645 46,134 28,263 9,613 1,825 16,012 16,242 -5.38%
-
Tax Rate 31.02% 22.38% 21.86% 21.77% 90.35% 32.14% 22.88% -
Total Cost 157,349 146,503 149,801 145,256 155,300 133,579 115,187 5.33%
-
Net Worth 222,477 221,606 158,287 133,144 123,978 125,860 112,480 12.02%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 8,673 6,938 3,903 563 5,546 3,296 -
Div Payout % - 18.80% 24.55% 40.60% 30.88% 34.64% 20.29% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,477 221,606 158,287 133,144 123,978 125,860 112,480 12.02%
NOSH 130,104 43,367 43,366 43,369 43,349 42,664 41,201 21.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.89% 23.95% 15.87% 6.18% 1.19% 10.70% 12.36% -
ROE 5.23% 20.82% 17.86% 7.22% 1.47% 12.72% 14.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.89 444.20 410.60 357.00 362.55 350.62 318.99 -13.89%
EPS 8.95 106.38 65.17 22.17 4.21 37.53 39.42 -21.87%
DPS 0.00 20.00 16.00 9.00 1.30 13.00 8.00 -
NAPS 1.71 5.11 3.65 3.07 2.86 2.95 2.73 -7.49%
Adjusted Per Share Value based on latest NOSH - 43,353
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 118.08 134.60 124.42 108.19 109.82 104.53 91.84 4.27%
EPS 8.14 32.24 19.75 6.72 1.28 11.19 11.35 -5.38%
DPS 0.00 6.06 4.85 2.73 0.39 3.88 2.30 -
NAPS 1.5545 1.5485 1.106 0.9303 0.8663 0.8794 0.786 12.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.59 5.72 2.85 1.81 1.86 1.88 1.63 -
P/RPS 1.22 1.29 0.69 0.51 0.51 0.54 0.51 15.63%
P/EPS 17.76 5.38 4.37 8.17 44.18 5.01 4.13 27.49%
EY 5.63 18.60 22.87 12.25 2.26 19.96 24.18 -21.54%
DY 0.00 3.50 5.61 4.97 0.70 6.91 4.91 -
P/NAPS 0.93 1.12 0.78 0.59 0.65 0.64 0.60 7.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 -
Price 1.56 6.30 3.46 1.89 1.85 2.07 1.64 -
P/RPS 1.20 1.42 0.84 0.53 0.51 0.59 0.51 15.31%
P/EPS 17.43 5.92 5.31 8.53 43.94 5.52 4.16 26.94%
EY 5.74 16.89 18.84 11.73 2.28 18.13 24.04 -21.21%
DY 0.00 3.17 4.62 4.76 0.70 6.28 4.88 -
P/NAPS 0.91 1.23 0.95 0.62 0.65 0.70 0.60 7.18%

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