[LTKM] YoY TTM 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- 98.27%
YoY- 426.79%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,994 192,637 178,064 154,831 157,164 149,703 131,428 4.27%
PBT 16,876 59,437 36,171 12,240 19,300 23,597 21,059 -3.62%
Tax -5,235 -13,304 -7,883 -2,734 -17,437 -7,584 -4,818 1.39%
NP 11,641 46,133 28,288 9,506 1,863 16,013 16,241 -5.39%
-
NP to SH 11,641 46,133 28,288 9,614 1,825 16,013 16,241 -5.39%
-
Tax Rate 31.02% 22.38% 21.79% 22.34% 90.35% 32.14% 22.88% -
Total Cost 157,353 146,504 149,776 145,325 155,301 133,690 115,187 5.33%
-
Net Worth 222,477 221,616 158,296 133,530 123,793 127,250 113,261 11.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,252 8,673 - - 2,164 5,607 3,319 -0.33%
Div Payout % 27.94% 18.80% - - 118.59% 35.02% 20.44% -
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 222,477 221,616 158,296 133,530 123,793 127,250 113,261 11.89%
NOSH 130,104 43,369 43,368 43,353 43,284 43,135 41,487 20.96%
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% 15.89% 6.14% 1.19% 10.70% 12.36% -
ROE 5.23% 20.82% 17.87% 7.20% 1.47% 12.58% 14.34% -
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 129.89 444.18 410.58 357.13 363.10 347.05 316.79 -13.79%
EPS 8.95 106.37 65.23 22.18 4.22 37.12 39.15 -21.78%
DPS 2.50 20.00 0.00 0.00 5.00 13.00 8.00 -17.60%
NAPS 1.71 5.11 3.65 3.08 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 118.08 134.60 124.42 108.19 109.82 104.60 91.83 4.27%
EPS 8.13 32.24 19.77 6.72 1.28 11.19 11.35 -5.40%
DPS 2.27 6.06 0.00 0.00 1.51 3.92 2.32 -0.36%
NAPS 1.5545 1.5485 1.1061 0.933 0.865 0.8892 0.7914 11.89%
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 17.77 5.38 4.37 8.16 44.11 5.06 4.16 27.35%
EY 5.63 18.60 22.89 12.25 2.27 19.75 24.02 -21.46%
DY 1.57 3.50 0.00 0.00 2.69 6.91 4.91 -17.29%
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 0.60 0.52 14.94%
P/EPS 17.44 5.92 5.30 8.52 43.88 5.58 4.19 26.80%
EY 5.74 16.88 18.85 11.73 2.28 17.93 23.87 -21.12%
DY 1.60 3.17 0.00 0.00 2.70 6.28 4.88 -16.94%
P/NAPS 0.91 1.23 0.95 0.61 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