Highlights

[LTKM] QoQ Annualized Quarter Result on 2012-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     12.88%    YoY -     -77.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 154,831 152,390 147,254 146,012 157,163 157,742 153,258 0.68%
  QoQ % 1.60% 3.49% 0.85% -7.10% -0.37% 2.93% -
  Horiz. % 101.03% 99.43% 96.08% 95.27% 102.55% 102.93% 100.00%
PBT 12,240 6,648 4,798 3,036 19,297 21,352 15,100 -13.05%
  QoQ % 84.12% 38.56% 58.04% -84.27% -9.62% 41.40% -
  Horiz. % 81.06% 44.03% 31.77% 20.11% 127.79% 141.40% 100.00%
Tax -2,665 -1,360 -950 -976 -17,434 -20,096 -23,912 -76.81%
  QoQ % -95.96% -43.16% 2.66% 94.40% 13.25% 15.96% -
  Horiz. % 11.15% 5.69% 3.97% 4.08% 72.91% 84.04% 100.00%
NP 9,575 5,288 3,848 2,060 1,863 1,256 -8,812 -
  QoQ % 81.07% 37.42% 86.80% 10.57% 48.33% 114.25% -
  Horiz. % -108.66% -60.01% -43.67% -23.38% -21.14% -14.25% 100.00%
NP to SH 9,613 5,288 3,962 2,060 1,825 1,256 -8,812 -
  QoQ % 81.79% 33.47% 92.33% 12.88% 45.30% 114.25% -
  Horiz. % -109.09% -60.01% -44.96% -23.38% -20.71% -14.25% 100.00%
Tax Rate 21.77 % 20.46 % 19.80 % 32.15 % 90.35 % 94.12 % 158.36 % -73.33%
  QoQ % 6.40% 3.33% -38.41% -64.42% -4.01% -40.57% -
  Horiz. % 13.75% 12.92% 12.50% 20.30% 57.05% 59.43% 100.00%
Total Cost 145,256 147,102 143,406 143,952 155,300 156,486 162,070 -7.04%
  QoQ % -1.26% 2.58% -0.38% -7.31% -0.76% -3.45% -
  Horiz. % 89.63% 90.76% 88.48% 88.82% 95.82% 96.55% 100.00%
Net Worth 133,144 125,835 123,758 124,205 123,978 125,455 120,006 7.16%
  QoQ % 5.81% 1.68% -0.36% 0.18% -1.18% 4.54% -
  Horiz. % 110.95% 104.86% 103.13% 103.50% 103.31% 104.54% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,903 2,892 - - 563 4,630 - -
  QoQ % 34.93% 0.00% 0.00% 0.00% -87.83% 0.00% -
  Horiz. % 84.30% 62.47% 0.00% 0.00% 12.17% 100.00% -
Div Payout % 40.60 % 54.70 % - % - % 30.88 % 368.66 % - % -
  QoQ % -25.78% 0.00% 0.00% 0.00% -91.62% 0.00% -
  Horiz. % 11.01% 14.84% 0.00% 0.00% 8.38% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 133,144 125,835 123,758 124,205 123,978 125,455 120,006 7.16%
  QoQ % 5.81% 1.68% -0.36% 0.18% -1.18% 4.54% -
  Horiz. % 110.95% 104.86% 103.13% 103.50% 103.31% 104.54% 100.00%
NOSH 43,369 43,391 43,347 43,277 43,349 43,410 43,323 0.07%
  QoQ % -0.05% 0.10% 0.16% -0.17% -0.14% 0.20% -
  Horiz. % 100.11% 100.16% 100.06% 99.89% 100.06% 100.20% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.18 % 3.47 % 2.61 % 1.41 % 1.19 % 0.80 % -5.75 % -
  QoQ % 78.10% 32.95% 85.11% 18.49% 48.75% 113.91% -
  Horiz. % -107.48% -60.35% -45.39% -24.52% -20.70% -13.91% 100.00%
ROE 7.22 % 4.20 % 3.20 % 1.66 % 1.47 % 1.00 % -7.34 % -
  QoQ % 71.90% 31.25% 92.77% 12.93% 47.00% 113.62% -
  Horiz. % -98.37% -57.22% -43.60% -22.62% -20.03% -13.62% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 357.00 351.20 339.70 337.39 362.55 363.38 353.75 0.61%
  QoQ % 1.65% 3.39% 0.68% -6.94% -0.23% 2.72% -
  Horiz. % 100.92% 99.28% 96.03% 95.38% 102.49% 102.72% 100.00%
EPS 22.17 12.19 9.14 4.76 4.21 2.91 -20.34 -
  QoQ % 81.87% 33.37% 92.02% 13.06% 44.67% 114.31% -
  Horiz. % -109.00% -59.93% -44.94% -23.40% -20.70% -14.31% 100.00%
DPS 9.00 6.67 0.00 0.00 1.30 10.67 0.00 -
  QoQ % 34.93% 0.00% 0.00% 0.00% -87.82% 0.00% -
  Horiz. % 84.35% 62.51% 0.00% 0.00% 12.18% 100.00% -
NAPS 3.0700 2.9000 2.8550 2.8700 2.8600 2.8900 2.7700 7.09%
  QoQ % 5.86% 1.58% -0.52% 0.35% -1.04% 4.33% -
  Horiz. % 110.83% 104.69% 103.07% 103.61% 103.25% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.01 117.13 113.18 112.23 120.80 121.24 117.80 0.68%
  QoQ % 1.61% 3.49% 0.85% -7.09% -0.36% 2.92% -
  Horiz. % 101.03% 99.43% 96.08% 95.27% 102.55% 102.92% 100.00%
EPS 7.39 4.06 3.05 1.58 1.40 0.97 -6.77 -
  QoQ % 82.02% 33.11% 93.04% 12.86% 44.33% 114.33% -
  Horiz. % -109.16% -59.97% -45.05% -23.34% -20.68% -14.33% 100.00%
DPS 3.00 2.22 0.00 0.00 0.43 3.56 0.00 -
  QoQ % 35.14% 0.00% 0.00% 0.00% -87.92% 0.00% -
  Horiz. % 84.27% 62.36% 0.00% 0.00% 12.08% 100.00% -
NAPS 1.0234 0.9672 0.9512 0.9547 0.9529 0.9643 0.9224 7.17%
  QoQ % 5.81% 1.68% -0.37% 0.19% -1.18% 4.54% -
  Horiz. % 110.95% 104.86% 103.12% 103.50% 103.31% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.8100 1.8200 1.7900 1.8600 1.8600 1.7800 1.6600 -
P/RPS 0.51 0.52 0.53 0.55 0.51 0.49 0.47 5.59%
  QoQ % -1.92% -1.89% -3.64% 7.84% 4.08% 4.26% -
  Horiz. % 108.51% 110.64% 112.77% 117.02% 108.51% 104.26% 100.00%
P/EPS 8.17 14.93 19.58 39.08 44.18 61.52 -8.16 -
  QoQ % -45.28% -23.75% -49.90% -11.54% -28.19% 853.92% -
  Horiz. % -100.12% -182.97% -239.95% -478.92% -541.42% -753.92% 100.00%
EY 12.25 6.70 5.11 2.56 2.26 1.63 -12.25 -
  QoQ % 82.84% 31.12% 99.61% 13.27% 38.65% 113.31% -
  Horiz. % -100.00% -54.69% -41.71% -20.90% -18.45% -13.31% 100.00%
DY 4.97 3.66 0.00 0.00 0.70 5.99 0.00 -
  QoQ % 35.79% 0.00% 0.00% 0.00% -88.31% 0.00% -
  Horiz. % 82.97% 61.10% 0.00% 0.00% 11.69% 100.00% -
P/NAPS 0.59 0.63 0.63 0.65 0.65 0.62 0.60 -1.11%
  QoQ % -6.35% 0.00% -3.08% 0.00% 4.84% 3.33% -
  Horiz. % 98.33% 105.00% 105.00% 108.33% 108.33% 103.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 -
Price 1.8900 1.8300 1.8000 1.7900 1.8500 1.9000 1.8600 -
P/RPS 0.53 0.52 0.53 0.53 0.51 0.52 0.53 -
  QoQ % 1.92% -1.89% 0.00% 3.92% -1.92% -1.89% -
  Horiz. % 100.00% 98.11% 100.00% 100.00% 96.23% 98.11% 100.00%
P/EPS 8.53 15.02 19.69 37.61 43.94 65.67 -9.14 -
  QoQ % -43.21% -23.72% -47.65% -14.41% -33.09% 818.49% -
  Horiz. % -93.33% -164.33% -215.43% -411.49% -480.74% -718.49% 100.00%
EY 11.73 6.66 5.08 2.66 2.28 1.52 -10.94 -
  QoQ % 76.13% 31.10% 90.98% 16.67% 50.00% 113.89% -
  Horiz. % -107.22% -60.88% -46.44% -24.31% -20.84% -13.89% 100.00%
DY 4.76 3.64 0.00 0.00 0.70 5.61 0.00 -
  QoQ % 30.77% 0.00% 0.00% 0.00% -87.52% 0.00% -
  Horiz. % 84.85% 64.88% 0.00% 0.00% 12.48% 100.00% -
P/NAPS 0.62 0.63 0.63 0.62 0.65 0.66 0.67 -5.03%
  QoQ % -1.59% 0.00% 1.61% -4.62% -1.52% -1.49% -
  Horiz. % 92.54% 94.03% 94.03% 92.54% 97.01% 98.51% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS