[LTKM] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.52%
YoY- 245.17%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 153,150 156,421 142,431 135,863 129,861 99,130 86,059 10.07%
PBT 8,272 21,878 20,763 24,472 7,174 7,193 7,742 1.10%
Tax -3,455 -17,442 -6,220 -5,405 -1,650 -866 -1,706 12.46%
NP 4,817 4,436 14,543 19,067 5,524 6,327 6,036 -3.68%
-
NP to SH 4,849 4,436 14,543 19,067 5,524 6,327 6,036 -3.58%
-
Tax Rate 41.77% 79.72% 29.96% 22.09% 23.00% 12.04% 22.04% -
Total Cost 148,333 151,985 127,888 116,796 124,337 92,803 80,023 10.82%
-
Net Worth 125,687 125,350 125,581 106,947 91,008 90,192 85,733 6.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,164 5,607 3,319 3,284 4,105 2,874 2,854 -4.50%
Div Payout % 44.63% 126.41% 22.82% 17.23% 74.32% 45.43% 47.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 125,687 125,350 125,581 106,947 91,008 90,192 85,733 6.57%
NOSH 43,340 43,373 42,860 41,133 40,994 40,996 41,021 0.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.15% 2.84% 10.21% 14.03% 4.25% 6.38% 7.01% -
ROE 3.86% 3.54% 11.58% 17.83% 6.07% 7.01% 7.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 353.36 360.63 332.31 330.30 316.77 241.80 209.79 9.06%
EPS 11.19 10.23 33.93 46.35 13.47 15.43 14.71 -4.45%
DPS 5.00 13.00 7.74 8.00 10.00 7.00 7.00 -5.44%
NAPS 2.90 2.89 2.93 2.60 2.22 2.20 2.09 5.60%
Adjusted Per Share Value based on latest NOSH - 41,133
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 107.01 109.30 99.52 94.93 90.74 69.27 60.13 10.07%
EPS 3.39 3.10 10.16 13.32 3.86 4.42 4.22 -3.58%
DPS 1.51 3.92 2.32 2.30 2.87 2.01 1.99 -4.49%
NAPS 0.8782 0.8759 0.8775 0.7473 0.6359 0.6302 0.5991 6.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.82 1.78 1.88 1.28 0.95 1.10 1.05 -
P/RPS 0.52 0.49 0.57 0.39 0.30 0.45 0.50 0.65%
P/EPS 16.27 17.40 5.54 2.76 7.05 7.13 7.14 14.69%
EY 6.15 5.75 18.05 36.21 14.18 14.03 14.01 -12.81%
DY 2.75 7.30 4.12 6.25 10.53 6.36 6.67 -13.71%
P/NAPS 0.63 0.62 0.64 0.49 0.43 0.50 0.50 3.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 1.83 1.90 1.85 1.49 1.09 1.05 1.06 -
P/RPS 0.52 0.53 0.56 0.45 0.34 0.43 0.51 0.32%
P/EPS 16.36 18.58 5.45 3.21 8.09 6.80 7.20 14.64%
EY 6.11 5.38 18.34 31.11 12.36 14.70 13.88 -12.77%
DY 2.73 6.84 4.19 5.37 9.17 6.67 6.60 -13.67%
P/NAPS 0.63 0.66 0.63 0.57 0.49 0.48 0.51 3.58%

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