Highlights

[LTKM] QoQ Annualized Quarter Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -117.00%    YoY -     -116.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,209 102,144 96,310 89,544 85,549 84,036 82,196 20.10%
  QoQ % 5.94% 6.06% 7.56% 4.67% 1.80% 2.24% -
  Horiz. % 131.65% 124.27% 117.17% 108.94% 104.08% 102.24% 100.00%
PBT 7,757 8,362 5,370 -924 5,675 6,338 5,874 20.35%
  QoQ % -7.24% 55.73% 681.17% -116.28% -10.47% 7.91% -
  Horiz. % 132.06% 142.37% 91.42% -15.73% 96.61% 107.91% 100.00%
Tax -1,331 -1,778 -594 0 -239 -942 -512 88.95%
  QoQ % 25.17% -199.44% 0.00% 0.00% 74.65% -84.11% -
  Horiz. % 259.96% 347.40% 116.02% -0.00% 46.68% 184.11% 100.00%
NP 6,426 6,584 4,776 -924 5,436 5,396 5,362 12.81%
  QoQ % -2.40% 37.86% 616.88% -117.00% 0.74% 0.63% -
  Horiz. % 119.84% 122.79% 89.07% -17.23% 101.38% 100.63% 100.00%
NP to SH 6,426 6,584 4,776 -924 5,436 5,396 5,362 12.81%
  QoQ % -2.40% 37.86% 616.88% -117.00% 0.74% 0.63% -
  Horiz. % 119.84% 122.79% 89.07% -17.23% 101.38% 100.63% 100.00%
Tax Rate 17.16 % 21.27 % 11.06 % - % 4.21 % 14.87 % 8.72 % 56.97%
  QoQ % -19.32% 92.31% 0.00% 0.00% -71.69% 70.53% -
  Horiz. % 196.79% 243.92% 126.83% 0.00% 48.28% 170.53% 100.00%
Total Cost 101,783 95,560 91,534 90,468 80,113 78,640 76,834 20.60%
  QoQ % 6.51% 4.40% 1.18% 12.93% 1.87% 2.35% -
  Horiz. % 132.47% 124.37% 119.13% 117.74% 104.27% 102.35% 100.00%
Net Worth 89,375 90,154 86,426 86,212 86,074 85,609 84,447 3.85%
  QoQ % -0.86% 4.31% 0.25% 0.16% 0.54% 1.38% -
  Horiz. % 105.84% 106.76% 102.34% 102.09% 101.93% 101.38% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,099 - - - 4,098 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.02% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 63.80 % - % - % - % 75.40 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.62% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 89,375 90,154 86,426 86,212 86,074 85,609 84,447 3.85%
  QoQ % -0.86% 4.31% 0.25% 0.16% 0.54% 1.38% -
  Horiz. % 105.84% 106.76% 102.34% 102.09% 101.93% 101.38% 100.00%
NOSH 40,998 40,979 40,960 41,249 40,987 40,961 40,993 0.01%
  QoQ % 0.05% 0.05% -0.70% 0.64% 0.06% -0.08% -
  Horiz. % 100.01% 99.96% 99.92% 100.62% 99.99% 99.92% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.94 % 6.45 % 4.96 % -1.03 % 6.35 % 6.42 % 6.52 % -6.02%
  QoQ % -7.91% 30.04% 581.55% -116.22% -1.09% -1.53% -
  Horiz. % 91.10% 98.93% 76.07% -15.80% 97.39% 98.47% 100.00%
ROE 7.19 % 7.30 % 5.53 % -1.07 % 6.32 % 6.30 % 6.35 % 8.63%
  QoQ % -1.51% 32.01% 616.82% -116.93% 0.32% -0.79% -
  Horiz. % 113.23% 114.96% 87.09% -16.85% 99.53% 99.21% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 263.94 249.26 235.13 217.08 208.72 205.16 200.51 20.09%
  QoQ % 5.89% 6.01% 8.31% 4.01% 1.74% 2.32% -
  Horiz. % 131.63% 124.31% 117.27% 108.26% 104.09% 102.32% 100.00%
EPS 15.68 16.07 11.66 -2.24 13.26 13.17 13.08 12.84%
  QoQ % -2.43% 37.82% 620.54% -116.89% 0.68% 0.69% -
  Horiz. % 119.88% 122.86% 89.14% -17.13% 101.38% 100.69% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1800 2.2000 2.1100 2.0900 2.1000 2.0900 2.0600 3.84%
  QoQ % -0.91% 4.27% 0.96% -0.48% 0.48% 1.46% -
  Horiz. % 105.83% 106.80% 102.43% 101.46% 101.94% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.17 78.51 74.03 68.82 65.75 64.59 63.18 20.09%
  QoQ % 5.94% 6.05% 7.57% 4.67% 1.80% 2.23% -
  Horiz. % 131.64% 124.26% 117.17% 108.93% 104.07% 102.23% 100.00%
EPS 4.94 5.06 3.67 -0.71 4.18 4.15 4.12 12.85%
  QoQ % -2.37% 37.87% 616.90% -116.99% 0.72% 0.73% -
  Horiz. % 119.90% 122.82% 89.08% -17.23% 101.46% 100.73% 100.00%
DPS 3.15 0.00 0.00 0.00 3.15 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6870 0.6929 0.6643 0.6626 0.6616 0.6580 0.6491 3.85%
  QoQ % -0.85% 4.31% 0.26% 0.15% 0.55% 1.37% -
  Horiz. % 105.84% 106.75% 102.34% 102.08% 101.93% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.0800 1.1000 1.0500 1.0500 1.0700 1.0500 1.1600 -
P/RPS 0.41 0.44 0.45 0.48 0.51 0.51 0.58 -20.63%
  QoQ % -6.82% -2.22% -6.25% -5.88% 0.00% -12.07% -
  Horiz. % 70.69% 75.86% 77.59% 82.76% 87.93% 87.93% 100.00%
P/EPS 6.89 6.85 9.01 -46.88 8.07 7.97 8.87 -15.49%
  QoQ % 0.58% -23.97% 119.22% -680.92% 1.25% -10.15% -
  Horiz. % 77.68% 77.23% 101.58% -528.52% 90.98% 89.85% 100.00%
EY 14.51 14.61 11.10 -2.13 12.39 12.55 11.28 18.26%
  QoQ % -0.68% 31.62% 621.13% -117.19% -1.27% 11.26% -
  Horiz. % 128.63% 129.52% 98.40% -18.88% 109.84% 111.26% 100.00%
DY 9.26 0.00 0.00 0.00 9.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.04% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.50 0.50 0.50 0.51 0.50 0.56 -7.27%
  QoQ % 0.00% 0.00% 0.00% -1.96% 2.00% -10.71% -
  Horiz. % 89.29% 89.29% 89.29% 89.29% 91.07% 89.29% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 1.0700 1.0500 1.1000 1.1300 1.0300 1.0600 1.1400 -
P/RPS 0.41 0.42 0.47 0.52 0.49 0.52 0.57 -19.70%
  QoQ % -2.38% -10.64% -9.62% 6.12% -5.77% -8.77% -
  Horiz. % 71.93% 73.68% 82.46% 91.23% 85.96% 91.23% 100.00%
P/EPS 6.83 6.54 9.43 -50.45 7.77 8.05 8.72 -15.02%
  QoQ % 4.43% -30.65% 118.69% -749.29% -3.48% -7.68% -
  Horiz. % 78.33% 75.00% 108.14% -578.56% 89.11% 92.32% 100.00%
EY 14.65 15.30 10.60 -1.98 12.88 12.43 11.47 17.70%
  QoQ % -4.25% 44.34% 635.35% -115.37% 3.62% 8.37% -
  Horiz. % 127.72% 133.39% 92.42% -17.26% 112.29% 108.37% 100.00%
DY 9.35 0.00 0.00 0.00 9.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.49 0.48 0.52 0.54 0.49 0.51 0.55 -7.41%
  QoQ % 2.08% -7.69% -3.70% 10.20% -3.92% -7.27% -
  Horiz. % 89.09% 87.27% 94.55% 98.18% 89.09% 92.73% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers