Highlights

[LTKM] QoQ Annualized Quarter Result on 2011-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -41.97%    YoY -     -4.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 157,163 157,742 153,258 153,564 149,591 148,784 144,666 5.67%
  QoQ % -0.37% 2.93% -0.20% 2.66% 0.54% 2.85% -
  Horiz. % 108.64% 109.04% 105.94% 106.15% 103.40% 102.85% 100.00%
PBT 19,297 21,352 15,100 20,492 23,596 23,642 20,444 -3.77%
  QoQ % -9.62% 41.40% -26.31% -13.15% -0.20% 15.65% -
  Horiz. % 94.39% 104.44% 73.86% 100.23% 115.42% 115.65% 100.00%
Tax -17,434 -20,096 -23,912 -11,200 -7,584 -6,952 -5,864 106.62%
  QoQ % 13.25% 15.96% -113.50% -47.68% -9.09% -18.55% -
  Horiz. % 297.31% 342.70% 407.78% 191.00% 129.33% 118.55% 100.00%
NP 1,863 1,256 -8,812 9,292 16,012 16,690 14,580 -74.60%
  QoQ % 48.33% 114.25% -194.83% -41.97% -4.07% 14.48% -
  Horiz. % 12.78% 8.61% -60.44% 63.73% 109.82% 114.48% 100.00%
NP to SH 1,825 1,256 -8,812 9,292 16,012 16,690 14,580 -74.95%
  QoQ % 45.30% 114.25% -194.83% -41.97% -4.07% 14.48% -
  Horiz. % 12.52% 8.61% -60.44% 63.73% 109.82% 114.48% 100.00%
Tax Rate 90.35 % 94.12 % 158.36 % 54.66 % 32.14 % 29.40 % 28.68 % 114.75%
  QoQ % -4.01% -40.57% 189.72% 70.07% 9.32% 2.51% -
  Horiz. % 315.03% 328.17% 552.16% 190.59% 112.06% 102.51% 100.00%
Total Cost 155,300 156,486 162,070 144,272 133,579 132,093 130,086 12.52%
  QoQ % -0.76% -3.45% 12.34% 8.01% 1.12% 1.54% -
  Horiz. % 119.38% 120.29% 124.59% 110.91% 102.69% 101.54% 100.00%
Net Worth 123,978 125,455 120,006 129,776 125,860 124,542 119,383 2.55%
  QoQ % -1.18% 4.54% -7.53% 3.11% 1.06% 4.32% -
  Horiz. % 103.85% 105.09% 100.52% 108.71% 105.43% 104.32% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 563 4,630 - - 5,546 - - -
  QoQ % -87.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.16% 83.49% 0.00% 0.00% 100.00% - -
Div Payout % 30.88 % 368.66 % - % - % 34.64 % - % - % -
  QoQ % -91.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.15% 1,064.26% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 123,978 125,455 120,006 129,776 125,860 124,542 119,383 2.55%
  QoQ % -1.18% 4.54% -7.53% 3.11% 1.06% 4.32% -
  Horiz. % 103.85% 105.09% 100.52% 108.71% 105.43% 104.32% 100.00%
NOSH 43,349 43,410 43,323 43,258 42,664 42,505 42,334 1.59%
  QoQ % -0.14% 0.20% 0.15% 1.39% 0.37% 0.40% -
  Horiz. % 102.40% 102.54% 102.34% 102.18% 100.78% 100.40% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.19 % 0.80 % -5.75 % 6.05 % 10.70 % 11.22 % 10.08 % -75.90%
  QoQ % 48.75% 113.91% -195.04% -43.46% -4.63% 11.31% -
  Horiz. % 11.81% 7.94% -57.04% 60.02% 106.15% 111.31% 100.00%
ROE 1.47 % 1.00 % -7.34 % 7.16 % 12.72 % 13.40 % 12.21 % -75.59%
  QoQ % 47.00% 113.62% -202.51% -43.71% -5.07% 9.75% -
  Horiz. % 12.04% 8.19% -60.11% 58.64% 104.18% 109.75% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 362.55 363.38 353.75 354.99 350.62 350.03 341.72 4.02%
  QoQ % -0.23% 2.72% -0.35% 1.25% 0.17% 2.43% -
  Horiz. % 106.10% 106.34% 103.52% 103.88% 102.60% 102.43% 100.00%
EPS 4.21 2.91 -20.34 21.48 37.53 39.27 34.44 -75.34%
  QoQ % 44.67% 114.31% -194.69% -42.77% -4.43% 14.02% -
  Horiz. % 12.22% 8.45% -59.06% 62.37% 108.97% 114.02% 100.00%
DPS 1.30 10.67 0.00 0.00 13.00 0.00 0.00 -
  QoQ % -87.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.00% 82.08% 0.00% 0.00% 100.00% - -
NAPS 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 2.8200 0.94%
  QoQ % -1.04% 4.33% -7.67% 1.69% 0.68% 3.90% -
  Horiz. % 101.42% 102.48% 98.23% 106.38% 104.61% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 120.80 121.24 117.80 118.03 114.98 114.36 111.19 5.68%
  QoQ % -0.36% 2.92% -0.19% 2.65% 0.54% 2.85% -
  Horiz. % 108.64% 109.04% 105.94% 106.15% 103.41% 102.85% 100.00%
EPS 1.40 0.97 -6.77 7.14 12.31 12.83 11.21 -74.98%
  QoQ % 44.33% 114.33% -194.82% -42.00% -4.05% 14.45% -
  Horiz. % 12.49% 8.65% -60.39% 63.69% 109.81% 114.45% 100.00%
DPS 0.43 3.56 0.00 0.00 4.26 0.00 0.00 -
  QoQ % -87.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.09% 83.57% 0.00% 0.00% 100.00% - -
NAPS 0.9529 0.9643 0.9224 0.9975 0.9674 0.9573 0.9176 2.55%
  QoQ % -1.18% 4.54% -7.53% 3.11% 1.06% 4.33% -
  Horiz. % 103.85% 105.09% 100.52% 108.71% 105.43% 104.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 1.8200 -
P/RPS 0.51 0.49 0.47 0.55 0.54 0.54 0.53 -2.53%
  QoQ % 4.08% 4.26% -14.55% 1.85% 0.00% 1.89% -
  Horiz. % 96.23% 92.45% 88.68% 103.77% 101.89% 101.89% 100.00%
P/EPS 44.18 61.52 -8.16 9.03 5.01 4.79 5.28 311.62%
  QoQ % -28.19% 853.92% -190.37% 80.24% 4.59% -9.28% -
  Horiz. % 836.74% 1,165.15% -154.55% 171.02% 94.89% 90.72% 100.00%
EY 2.26 1.63 -12.25 11.07 19.96 20.89 18.92 -75.71%
  QoQ % 38.65% 113.31% -210.66% -44.54% -4.45% 10.41% -
  Horiz. % 11.95% 8.62% -64.75% 58.51% 105.50% 110.41% 100.00%
DY 0.70 5.99 0.00 0.00 6.91 0.00 0.00 -
  QoQ % -88.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.13% 86.69% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.62 0.60 0.65 0.64 0.64 0.65 -
  QoQ % 4.84% 3.33% -7.69% 1.56% 0.00% -1.54% -
  Horiz. % 100.00% 95.38% 92.31% 100.00% 98.46% 98.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 1.8600 -
P/RPS 0.51 0.52 0.53 0.55 0.59 0.53 0.54 -3.74%
  QoQ % -1.92% -1.89% -3.64% -6.78% 11.32% -1.85% -
  Horiz. % 94.44% 96.30% 98.15% 101.85% 109.26% 98.15% 100.00%
P/EPS 43.94 65.67 -9.14 9.17 5.52 4.71 5.40 304.04%
  QoQ % -33.09% 818.49% -199.67% 66.12% 17.20% -12.78% -
  Horiz. % 813.70% 1,216.11% -169.26% 169.81% 102.22% 87.22% 100.00%
EY 2.28 1.52 -10.94 10.90 18.13 21.23 18.52 -75.22%
  QoQ % 50.00% 113.89% -200.37% -39.88% -14.60% 14.63% -
  Horiz. % 12.31% 8.21% -59.07% 58.86% 97.89% 114.63% 100.00%
DY 0.70 5.61 0.00 0.00 6.28 0.00 0.00 -
  QoQ % -87.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.15% 89.33% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.66 0.67 0.66 0.70 0.63 0.66 -1.01%
  QoQ % -1.52% -1.49% 1.52% -5.71% 11.11% -4.55% -
  Horiz. % 98.48% 100.00% 101.52% 100.00% 106.06% 95.45% 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.
 


 

329  272  538  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.355-0.01 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers