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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers