[LTKM] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -40.95%
YoY- 9.31%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 178,638 187,376 173,877 153,150 156,421 142,431 135,863 4.66%
PBT 42,140 45,292 30,795 8,272 21,878 20,763 24,472 9.47%
Tax -7,286 -11,129 -8,277 -3,455 -17,442 -6,220 -5,405 5.10%
NP 34,854 34,163 22,518 4,817 4,436 14,543 19,067 10.57%
-
NP to SH 34,854 34,163 22,556 4,849 4,436 14,543 19,067 10.57%
-
Tax Rate 17.29% 24.57% 26.88% 41.77% 79.72% 29.96% 22.09% -
Total Cost 143,784 153,213 151,359 148,333 151,985 127,888 116,796 3.52%
-
Net Worth 221,176 177,375 147,445 125,687 125,350 125,581 106,947 12.86%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,589 4,336 - 2,164 5,607 3,319 3,284 14.97%
Div Payout % 21.78% 12.69% - 44.63% 126.41% 22.82% 17.23% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,176 177,375 147,445 125,687 125,350 125,581 106,947 12.86%
NOSH 130,104 43,368 43,366 43,340 43,373 42,860 41,133 21.14%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.51% 18.23% 12.95% 3.15% 2.84% 10.21% 14.03% -
ROE 15.76% 19.26% 15.30% 3.86% 3.54% 11.58% 17.83% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.30 432.06 400.95 353.36 360.63 332.31 330.30 -13.60%
EPS 26.79 78.77 52.01 11.19 10.23 33.93 46.35 -8.72%
DPS 5.83 10.00 0.00 5.00 13.00 7.74 8.00 -5.13%
NAPS 1.70 4.09 3.40 2.90 2.89 2.93 2.60 -6.83%
Adjusted Per Share Value based on latest NOSH - 43,340
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 124.82 130.93 121.50 107.01 109.30 99.52 94.93 4.66%
EPS 24.35 23.87 15.76 3.39 3.10 10.16 13.32 10.57%
DPS 5.30 3.03 0.00 1.51 3.92 2.32 2.30 14.92%
NAPS 1.5455 1.2394 1.0303 0.8782 0.8759 0.8775 0.7473 12.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.55 4.18 2.80 1.82 1.78 1.88 1.28 -
P/RPS 1.13 0.97 0.70 0.52 0.49 0.57 0.39 19.38%
P/EPS 5.79 5.31 5.38 16.27 17.40 5.54 2.76 13.13%
EY 17.28 18.85 18.58 6.15 5.75 18.05 36.21 -11.59%
DY 3.76 2.39 0.00 2.75 7.30 4.12 6.25 -8.11%
P/NAPS 0.91 1.02 0.82 0.63 0.62 0.64 0.49 10.86%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 -
Price 1.54 5.50 2.88 1.83 1.90 1.85 1.49 -
P/RPS 1.12 1.27 0.72 0.52 0.53 0.56 0.45 16.40%
P/EPS 5.75 6.98 5.54 16.36 18.58 5.45 3.21 10.19%
EY 17.40 14.32 18.06 6.11 5.38 18.34 31.11 -9.22%
DY 3.79 1.82 0.00 2.73 6.84 4.19 5.37 -5.63%
P/NAPS 0.91 1.34 0.85 0.63 0.66 0.63 0.57 8.10%

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