[LTKM] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -83.49%
YoY- -74.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 49,986 44,725 40,538 38,857 38,114 30,842 35,277 5.97%
PBT 26,775 12,630 7,254 3,286 5,864 3,030 6,443 26.78%
Tax -3,425 -1,250 -1,644 -2,365 -2,370 -1,006 -1,593 13.60%
NP 23,350 11,380 5,610 921 3,494 2,024 4,850 29.92%
-
NP to SH 23,350 11,380 5,610 883 3,494 2,024 4,850 29.92%
-
Tax Rate 12.79% 9.90% 22.66% 71.97% 40.42% 33.20% 24.72% -
Total Cost 26,636 33,345 34,928 37,936 34,620 28,818 30,427 -2.19%
-
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.18%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,336 - 1,734 2,164 5,607 3,319 3,284 4.73%
Div Payout % 18.57% - 30.91% 245.10% 160.49% 163.98% 67.73% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.18%
NOSH 43,369 43,368 43,353 43,284 43,135 41,487 41,060 0.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 46.71% 25.44% 13.84% 2.37% 9.17% 6.56% 13.75% -
ROE 10.54% 7.19% 4.20% 0.71% 2.75% 1.79% 5.11% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 115.26 103.13 93.50 89.77 88.36 74.34 85.91 5.01%
EPS 53.84 26.24 12.94 2.04 8.08 4.79 11.81 28.75%
DPS 10.00 0.00 4.00 5.00 13.00 8.00 8.00 3.78%
NAPS 5.11 3.65 3.08 2.86 2.95 2.73 2.31 14.14%
Adjusted Per Share Value based on latest NOSH - 43,284
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.93 31.25 28.33 27.15 26.63 21.55 24.65 5.97%
EPS 16.32 7.95 3.92 0.62 2.44 1.41 3.39 29.92%
DPS 3.03 0.00 1.21 1.51 3.92 2.32 2.30 4.69%
NAPS 1.5485 1.1061 0.933 0.865 0.8892 0.7914 0.6628 15.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.72 2.85 1.81 1.86 1.88 1.63 1.11 -
P/RPS 4.96 2.76 1.94 2.07 2.13 2.19 1.29 25.15%
P/EPS 10.62 10.86 13.99 91.18 23.21 33.41 9.40 2.05%
EY 9.41 9.21 7.15 1.10 4.31 2.99 10.64 -2.02%
DY 1.75 0.00 2.21 2.69 6.91 4.91 7.21 -21.01%
P/NAPS 1.12 0.78 0.59 0.65 0.64 0.60 0.48 15.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 -
Price 6.30 3.46 1.89 1.85 2.07 1.64 1.16 -
P/RPS 5.47 3.36 2.02 2.06 2.34 2.21 1.35 26.24%
P/EPS 11.70 13.19 14.61 90.69 25.56 33.62 9.82 2.96%
EY 8.55 7.58 6.85 1.10 3.91 2.97 10.18 -2.86%
DY 1.59 0.00 2.12 2.70 6.28 4.88 6.90 -21.69%
P/NAPS 1.23 0.95 0.61 0.65 0.70 0.60 0.50 16.17%

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