Highlights

[LTKM] QoQ Annualized Quarter Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     107.95%    YoY -     494.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 131,429 134,116 136,206 133,932 133,537 131,013 127,256 2.18%
  QoQ % -2.00% -1.53% 1.70% 0.30% 1.93% 2.95% -
  Horiz. % 103.28% 105.39% 107.03% 105.25% 104.94% 102.95% 100.00%
PBT 21,061 24,041 25,886 24,188 12,132 7,585 2,762 287.89%
  QoQ % -12.40% -7.13% 7.02% 99.37% 59.94% 174.63% -
  Horiz. % 762.53% 870.43% 937.22% 875.74% 439.25% 274.63% 100.00%
Tax -4,819 -5,084 -5,178 -5,712 -3,247 -2,205 -1,120 164.78%
  QoQ % 5.21% 1.82% 9.35% -75.92% -47.23% -96.90% -
  Horiz. % 430.27% 453.93% 462.32% 510.00% 289.91% 196.90% 100.00%
NP 16,242 18,957 20,708 18,476 8,885 5,380 1,642 361.44%
  QoQ % -14.32% -8.45% 12.08% 107.95% 65.15% 227.65% -
  Horiz. % 989.16% 1,154.53% 1,261.14% 1,125.21% 541.11% 327.65% 100.00%
NP to SH 16,242 18,992 20,718 18,476 8,885 5,380 1,642 361.44%
  QoQ % -14.48% -8.33% 12.13% 107.95% 65.15% 227.65% -
  Horiz. % 989.16% 1,156.64% 1,261.75% 1,125.21% 541.11% 327.65% 100.00%
Tax Rate 22.88 % 21.15 % 20.00 % 23.62 % 26.76 % 29.07 % 40.55 % -31.74%
  QoQ % 8.18% 5.75% -15.33% -11.73% -7.95% -28.31% -
  Horiz. % 56.42% 52.16% 49.32% 58.25% 65.99% 71.69% 100.00%
Total Cost 115,187 115,158 115,498 115,456 124,652 125,633 125,614 -5.62%
  QoQ % 0.02% -0.29% 0.04% -7.38% -0.78% 0.02% -
  Horiz. % 91.70% 91.68% 91.95% 91.91% 99.23% 100.02% 100.00%
Net Worth 112,480 106,943 103,219 99,536 94,750 91,033 87,847 17.93%
  QoQ % 5.18% 3.61% 3.70% 5.05% 4.08% 3.63% -
  Horiz. % 128.04% 121.74% 117.50% 113.31% 107.86% 103.63% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,296 - - - 3,281 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.45% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 20.29 % - % - % - % 36.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.94% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 112,480 106,943 103,219 99,536 94,750 91,033 87,847 17.93%
  QoQ % 5.18% 3.61% 3.70% 5.05% 4.08% 3.63% -
  Horiz. % 128.04% 121.74% 117.50% 113.31% 107.86% 103.63% 100.00%
NOSH 41,201 41,131 41,123 41,130 41,017 41,006 41,050 0.25%
  QoQ % 0.17% 0.02% -0.02% 0.28% 0.03% -0.11% -
  Horiz. % 100.37% 100.20% 100.18% 100.20% 99.92% 99.89% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.36 % 14.14 % 15.20 % 13.80 % 6.65 % 4.11 % 1.29 % 351.74%
  QoQ % -12.59% -6.97% 10.14% 107.52% 61.80% 218.60% -
  Horiz. % 958.14% 1,096.12% 1,178.29% 1,069.77% 515.50% 318.60% 100.00%
ROE 14.44 % 17.76 % 20.07 % 18.56 % 9.38 % 5.91 % 1.87 % 291.16%
  QoQ % -18.69% -11.51% 8.14% 97.87% 58.71% 216.04% -
  Horiz. % 772.19% 949.73% 1,073.26% 992.51% 501.60% 316.04% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 318.99 326.06 331.21 325.62 325.56 319.50 310.00 1.93%
  QoQ % -2.17% -1.55% 1.72% 0.02% 1.90% 3.06% -
  Horiz. % 102.90% 105.18% 106.84% 105.04% 105.02% 103.06% 100.00%
EPS 39.42 46.17 50.38 44.92 21.66 13.12 4.00 360.30%
  QoQ % -14.62% -8.36% 12.15% 107.39% 65.09% 228.00% -
  Horiz. % 985.50% 1,154.25% 1,259.50% 1,123.00% 541.50% 328.00% 100.00%
DPS 8.00 0.00 0.00 0.00 8.00 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 2.7300 2.6000 2.5100 2.4200 2.3100 2.2200 2.1400 17.64%
  QoQ % 5.00% 3.59% 3.72% 4.76% 4.05% 3.74% -
  Horiz. % 127.57% 121.50% 117.29% 113.08% 107.94% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 101.02 103.08 104.69 102.94 102.64 100.70 97.81 2.18%
  QoQ % -2.00% -1.54% 1.70% 0.29% 1.93% 2.95% -
  Horiz. % 103.28% 105.39% 107.03% 105.24% 104.94% 102.95% 100.00%
EPS 12.48 14.60 15.92 14.20 6.83 4.14 1.26 361.85%
  QoQ % -14.52% -8.29% 12.11% 107.91% 64.98% 228.57% -
  Horiz. % 990.48% 1,158.73% 1,263.49% 1,126.98% 542.06% 328.57% 100.00%
DPS 2.53 0.00 0.00 0.00 2.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.40% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8645 0.8220 0.7934 0.7651 0.7283 0.6997 0.6752 17.93%
  QoQ % 5.17% 3.60% 3.70% 5.05% 4.09% 3.63% -
  Horiz. % 128.04% 121.74% 117.51% 113.31% 107.86% 103.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.6300 1.2800 1.2000 1.2000 1.1100 0.9500 0.9900 -
P/RPS 0.51 0.39 0.36 0.37 0.34 0.30 0.32 36.48%
  QoQ % 30.77% 8.33% -2.70% 8.82% 13.33% -6.25% -
  Horiz. % 159.38% 121.88% 112.50% 115.62% 106.25% 93.75% 100.00%
P/EPS 4.13 2.77 2.38 2.67 5.12 7.24 24.75 -69.72%
  QoQ % 49.10% 16.39% -10.86% -47.85% -29.28% -70.75% -
  Horiz. % 16.69% 11.19% 9.62% 10.79% 20.69% 29.25% 100.00%
EY 24.18 36.07 41.98 37.43 19.51 13.81 4.04 230.01%
  QoQ % -32.96% -14.08% 12.16% 91.85% 41.27% 241.83% -
  Horiz. % 598.51% 892.82% 1,039.11% 926.49% 482.92% 341.83% 100.00%
DY 4.91 0.00 0.00 0.00 7.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.49 0.48 0.50 0.48 0.43 0.46 19.40%
  QoQ % 22.45% 2.08% -4.00% 4.17% 11.63% -6.52% -
  Horiz. % 130.43% 106.52% 104.35% 108.70% 104.35% 93.48% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 1.6400 1.4900 1.2200 1.2000 1.1600 1.0900 0.9500 -
P/RPS 0.51 0.46 0.37 0.37 0.36 0.34 0.31 39.40%
  QoQ % 10.87% 24.32% 0.00% 2.78% 5.88% 9.68% -
  Horiz. % 164.52% 148.39% 119.35% 119.35% 116.13% 109.68% 100.00%
P/EPS 4.16 3.23 2.42 2.67 5.36 8.31 23.75 -68.73%
  QoQ % 28.79% 33.47% -9.36% -50.19% -35.50% -65.01% -
  Horiz. % 17.52% 13.60% 10.19% 11.24% 22.57% 34.99% 100.00%
EY 24.04 30.99 41.30 37.43 18.67 12.04 4.21 219.81%
  QoQ % -22.43% -24.96% 10.34% 100.48% 55.07% 185.99% -
  Horiz. % 571.02% 736.10% 981.00% 889.07% 443.47% 285.99% 100.00%
DY 4.88 0.00 0.00 0.00 6.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.57 0.49 0.50 0.50 0.49 0.44 22.99%
  QoQ % 5.26% 16.33% -2.00% 0.00% 2.04% 11.36% -
  Horiz. % 136.36% 129.55% 111.36% 113.64% 113.64% 111.36% 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.
 


 

339  298  561  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.03-0.005 
 GPACKET-WB 0.27+0.01 
 EDUSPEC 0.045-0.01 
 VSOLAR 0.085-0.005 
 ARMADA 0.33-0.01 
 SAPNRG 0.295+0.01 
 HSI-H6S 0.185-0.025 
 MNC 0.11-0.005 
 HSI-C7F 0.35-0.005 
 KNM 0.400.00 

TOP ARTICLES

1. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. 哪一间上市公司将会成为下一个大马太阳能发电之王?股价会一飞冲天吗?为什么这个行业连亿万富豪的公司都有兴趣竞标呢? Ten Ninety
4. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers