Highlights

[LTKM] QoQ Annualized Quarter Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -39.83%    YoY -     -47.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 149,591 148,784 144,666 136,080 131,429 134,116 136,206 6.45%
  QoQ % 0.54% 2.85% 6.31% 3.54% -2.00% -1.53% -
  Horiz. % 109.83% 109.23% 106.21% 99.91% 96.49% 98.47% 100.00%
PBT 23,596 23,642 20,444 14,304 21,061 24,041 25,886 -5.99%
  QoQ % -0.20% 15.65% 42.93% -32.08% -12.40% -7.13% -
  Horiz. % 91.15% 91.33% 78.98% 55.26% 81.36% 92.87% 100.00%
Tax -7,584 -6,952 -5,864 -4,532 -4,819 -5,084 -5,178 29.00%
  QoQ % -9.09% -18.55% -29.39% 5.96% 5.21% 1.82% -
  Horiz. % 146.47% 134.26% 113.25% 87.52% 93.07% 98.18% 100.00%
NP 16,012 16,690 14,580 9,772 16,242 18,957 20,708 -15.77%
  QoQ % -4.07% 14.48% 49.20% -39.83% -14.32% -8.45% -
  Horiz. % 77.32% 80.60% 70.41% 47.19% 78.43% 91.55% 100.00%
NP to SH 16,012 16,690 14,580 9,772 16,242 18,992 20,718 -15.80%
  QoQ % -4.07% 14.48% 49.20% -39.83% -14.48% -8.33% -
  Horiz. % 77.29% 80.56% 70.37% 47.17% 78.40% 91.67% 100.00%
Tax Rate 32.14 % 29.40 % 28.68 % 31.68 % 22.88 % 21.15 % 20.00 % 37.24%
  QoQ % 9.32% 2.51% -9.47% 38.46% 8.18% 5.75% -
  Horiz. % 160.70% 147.00% 143.40% 158.40% 114.40% 105.75% 100.00%
Total Cost 133,579 132,093 130,086 126,308 115,187 115,158 115,498 10.19%
  QoQ % 1.12% 1.54% 2.99% 9.65% 0.02% -0.29% -
  Horiz. % 115.65% 114.37% 112.63% 109.36% 99.73% 99.71% 100.00%
Net Worth 125,860 124,542 119,383 118,745 112,480 106,943 103,219 14.15%
  QoQ % 1.06% 4.32% 0.54% 5.57% 5.18% 3.61% -
  Horiz. % 121.93% 120.66% 115.66% 115.04% 108.97% 103.61% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,546 - - - 3,296 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.27% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 34.64 % - % - % - % 20.29 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.72% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 125,860 124,542 119,383 118,745 112,480 106,943 103,219 14.15%
  QoQ % 1.06% 4.32% 0.54% 5.57% 5.18% 3.61% -
  Horiz. % 121.93% 120.66% 115.66% 115.04% 108.97% 103.61% 100.00%
NOSH 42,664 42,505 42,334 42,560 41,201 41,131 41,123 2.49%
  QoQ % 0.37% 0.40% -0.53% 3.30% 0.17% 0.02% -
  Horiz. % 103.75% 103.36% 102.94% 103.50% 100.19% 100.02% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.70 % 11.22 % 10.08 % 7.18 % 12.36 % 14.14 % 15.20 % -20.88%
  QoQ % -4.63% 11.31% 40.39% -41.91% -12.59% -6.97% -
  Horiz. % 70.39% 73.82% 66.32% 47.24% 81.32% 93.03% 100.00%
ROE 12.72 % 13.40 % 12.21 % 8.23 % 14.44 % 17.76 % 20.07 % -26.24%
  QoQ % -5.07% 9.75% 48.36% -43.01% -18.69% -11.51% -
  Horiz. % 63.38% 66.77% 60.84% 41.01% 71.95% 88.49% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 350.62 350.03 341.72 319.73 318.99 326.06 331.21 3.87%
  QoQ % 0.17% 2.43% 6.88% 0.23% -2.17% -1.55% -
  Horiz. % 105.86% 105.68% 103.17% 96.53% 96.31% 98.45% 100.00%
EPS 37.53 39.27 34.44 22.96 39.42 46.17 50.38 -17.84%
  QoQ % -4.43% 14.02% 50.00% -41.76% -14.62% -8.36% -
  Horiz. % 74.49% 77.95% 68.36% 45.57% 78.25% 91.64% 100.00%
DPS 13.00 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. % 162.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9500 2.9300 2.8200 2.7900 2.7300 2.6000 2.5100 11.38%
  QoQ % 0.68% 3.90% 1.08% 2.20% 5.00% 3.59% -
  Horiz. % 117.53% 116.73% 112.35% 111.16% 108.76% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 114.98 114.36 111.19 104.59 101.02 103.08 104.69 6.46%
  QoQ % 0.54% 2.85% 6.31% 3.53% -2.00% -1.54% -
  Horiz. % 109.83% 109.24% 106.21% 99.90% 96.49% 98.46% 100.00%
EPS 12.31 12.83 11.21 7.51 12.48 14.60 15.92 -15.77%
  QoQ % -4.05% 14.45% 49.27% -39.82% -14.52% -8.29% -
  Horiz. % 77.32% 80.59% 70.41% 47.17% 78.39% 91.71% 100.00%
DPS 4.26 0.00 0.00 0.00 2.53 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.38% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9674 0.9573 0.9176 0.9127 0.8645 0.8220 0.7934 14.15%
  QoQ % 1.06% 4.33% 0.54% 5.58% 5.17% 3.60% -
  Horiz. % 121.93% 120.66% 115.65% 115.04% 108.96% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8800 1.8800 1.8200 1.6900 1.6300 1.2800 1.2000 -
P/RPS 0.54 0.54 0.53 0.53 0.51 0.39 0.36 31.07%
  QoQ % 0.00% 1.89% 0.00% 3.92% 30.77% 8.33% -
  Horiz. % 150.00% 150.00% 147.22% 147.22% 141.67% 108.33% 100.00%
P/EPS 5.01 4.79 5.28 7.36 4.13 2.77 2.38 64.33%
  QoQ % 4.59% -9.28% -28.26% 78.21% 49.10% 16.39% -
  Horiz. % 210.50% 201.26% 221.85% 309.24% 173.53% 116.39% 100.00%
EY 19.96 20.89 18.92 13.59 24.18 36.07 41.98 -39.11%
  QoQ % -4.45% 10.41% 39.22% -43.80% -32.96% -14.08% -
  Horiz. % 47.55% 49.76% 45.07% 32.37% 57.60% 85.92% 100.00%
DY 6.91 0.00 0.00 0.00 4.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.64 0.65 0.61 0.60 0.49 0.48 21.16%
  QoQ % 0.00% -1.54% 6.56% 1.67% 22.45% 2.08% -
  Horiz. % 133.33% 133.33% 135.42% 127.08% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 -
Price 2.0700 1.8500 1.8600 2.2000 1.6400 1.4900 1.2200 -
P/RPS 0.59 0.53 0.54 0.69 0.51 0.46 0.37 36.53%
  QoQ % 11.32% -1.85% -21.74% 35.29% 10.87% 24.32% -
  Horiz. % 159.46% 143.24% 145.95% 186.49% 137.84% 124.32% 100.00%
P/EPS 5.52 4.71 5.40 9.58 4.16 3.23 2.42 73.37%
  QoQ % 17.20% -12.78% -43.63% 130.29% 28.79% 33.47% -
  Horiz. % 228.10% 194.63% 223.14% 395.87% 171.90% 133.47% 100.00%
EY 18.13 21.23 18.52 10.44 24.04 30.99 41.30 -42.27%
  QoQ % -14.60% 14.63% 77.39% -56.57% -22.43% -24.96% -
  Horiz. % 43.90% 51.40% 44.84% 25.28% 58.21% 75.04% 100.00%
DY 6.28 0.00 0.00 0.00 4.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.69% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.63 0.66 0.79 0.60 0.57 0.49 26.87%
  QoQ % 11.11% -4.55% -16.46% 31.67% 5.26% 16.33% -
  Horiz. % 142.86% 128.57% 134.69% 161.22% 122.45% 116.33% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers