Highlights

[LTKM] QoQ Annualized Quarter Result on 2006-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 30-Sep-2006  [#2]
Profit Trend QoQ -     -2.58%    YoY -     -71.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 89,544 85,549 84,036 82,196 79,712 89,666 88,845 0.53%
  QoQ % 4.67% 1.80% 2.24% 3.12% -11.10% 0.92% -
  Horiz. % 100.79% 96.29% 94.59% 92.52% 89.72% 100.92% 100.00%
PBT -924 5,675 6,338 5,874 6,060 16,751 18,350 -
  QoQ % -116.28% -10.47% 7.91% -3.07% -63.82% -8.72% -
  Horiz. % -5.04% 30.93% 34.54% 32.01% 33.02% 91.28% 100.00%
Tax 0 -239 -942 -512 -556 -1,924 -1,233 -
  QoQ % 0.00% 74.65% -84.11% 7.91% 71.10% -56.00% -
  Horiz. % -0.00% 19.38% 76.43% 41.51% 45.08% 156.00% 100.00%
NP -924 5,436 5,396 5,362 5,504 14,827 17,117 -
  QoQ % -117.00% 0.74% 0.63% -2.58% -62.88% -13.38% -
  Horiz. % -5.40% 31.76% 31.52% 31.32% 32.15% 86.62% 100.00%
NP to SH -924 5,436 5,396 5,362 5,504 14,827 17,117 -
  QoQ % -117.00% 0.74% 0.63% -2.58% -62.88% -13.38% -
  Horiz. % -5.40% 31.76% 31.52% 31.32% 32.15% 86.62% 100.00%
Tax Rate - % 4.21 % 14.87 % 8.72 % 9.17 % 11.49 % 6.72 % -
  QoQ % 0.00% -71.69% 70.53% -4.91% -20.19% 70.98% -
  Horiz. % 0.00% 62.65% 221.28% 129.76% 136.46% 170.98% 100.00%
Total Cost 90,468 80,113 78,640 76,834 74,208 74,839 71,728 16.79%
  QoQ % 12.93% 1.87% 2.35% 3.54% -0.84% 4.34% -
  Horiz. % 126.13% 111.69% 109.64% 107.12% 103.46% 104.34% 100.00%
Net Worth 86,212 86,074 85,609 84,447 85,180 82,157 81,842 3.54%
  QoQ % 0.16% 0.54% 1.38% -0.86% 3.68% 0.39% -
  Horiz. % 105.34% 105.17% 104.60% 103.18% 104.08% 100.39% 100.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 4,098 - - - 4,027 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.77% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 75.40 % - % - % - % 27.16 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 277.61% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 86,212 86,074 85,609 84,447 85,180 82,157 81,842 3.54%
  QoQ % 0.16% 0.54% 1.38% -0.86% 3.68% 0.39% -
  Horiz. % 105.34% 105.17% 104.60% 103.18% 104.08% 100.39% 100.00%
NOSH 41,249 40,987 40,961 40,993 40,952 40,273 40,118 1.88%
  QoQ % 0.64% 0.06% -0.08% 0.10% 1.69% 0.39% -
  Horiz. % 102.82% 102.17% 102.10% 102.18% 102.08% 100.39% 100.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.03 % 6.35 % 6.42 % 6.52 % 6.90 % 16.54 % 19.27 % -
  QoQ % -116.22% -1.09% -1.53% -5.51% -58.28% -14.17% -
  Horiz. % -5.35% 32.95% 33.32% 33.83% 35.81% 85.83% 100.00%
ROE -1.07 % 6.32 % 6.30 % 6.35 % 6.46 % 18.05 % 20.92 % -
  QoQ % -116.93% 0.32% -0.79% -1.70% -64.21% -13.72% -
  Horiz. % -5.11% 30.21% 30.11% 30.35% 30.88% 86.28% 100.00%
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 217.08 208.72 205.16 200.51 194.65 222.64 221.46 -1.33%
  QoQ % 4.01% 1.74% 2.32% 3.01% -12.57% 0.53% -
  Horiz. % 98.02% 94.25% 92.64% 90.54% 87.89% 100.53% 100.00%
EPS -2.24 13.26 13.17 13.08 13.44 36.83 42.67 -
  QoQ % -116.89% 0.68% 0.69% -2.68% -63.51% -13.69% -
  Horiz. % -5.25% 31.08% 30.86% 30.65% 31.50% 86.31% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0900 2.1000 2.0900 2.0600 2.0800 2.0400 2.0400 1.63%
  QoQ % -0.48% 0.48% 1.46% -0.96% 1.96% 0.00% -
  Horiz. % 102.45% 102.94% 102.45% 100.98% 101.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 68.82 65.75 64.59 63.18 61.27 68.92 68.29 0.52%
  QoQ % 4.67% 1.80% 2.23% 3.12% -11.10% 0.92% -
  Horiz. % 100.78% 96.28% 94.58% 92.52% 89.72% 100.92% 100.00%
EPS -0.71 4.18 4.15 4.12 4.23 11.40 13.16 -
  QoQ % -116.99% 0.72% 0.73% -2.60% -62.89% -13.37% -
  Horiz. % -5.40% 31.76% 31.53% 31.31% 32.14% 86.63% 100.00%
DPS 0.00 3.15 0.00 0.00 0.00 3.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.61% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6626 0.6616 0.6580 0.6491 0.6547 0.6315 0.6291 3.53%
  QoQ % 0.15% 0.55% 1.37% -0.86% 3.67% 0.38% -
  Horiz. % 105.33% 105.17% 104.59% 103.18% 104.07% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.0500 1.0700 1.0500 1.1600 1.1900 1.1800 1.3200 -
P/RPS 0.48 0.51 0.51 0.58 0.61 0.53 0.60 -13.86%
  QoQ % -5.88% 0.00% -12.07% -4.92% 15.09% -11.67% -
  Horiz. % 80.00% 85.00% 85.00% 96.67% 101.67% 88.33% 100.00%
P/EPS -46.88 8.07 7.97 8.87 8.85 3.21 3.09 -
  QoQ % -680.92% 1.25% -10.15% 0.23% 175.70% 3.88% -
  Horiz. % -1,517.15% 261.17% 257.93% 287.06% 286.41% 103.88% 100.00%
EY -2.13 12.39 12.55 11.28 11.29 31.20 32.32 -
  QoQ % -117.19% -1.27% 11.26% -0.09% -63.81% -3.47% -
  Horiz. % -6.59% 38.34% 38.83% 34.90% 34.93% 96.53% 100.00%
DY 0.00 9.35 0.00 0.00 0.00 8.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.39% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.51 0.50 0.56 0.57 0.58 0.65 -16.09%
  QoQ % -1.96% 2.00% -10.71% -1.75% -1.72% -10.77% -
  Horiz. % 76.92% 78.46% 76.92% 86.15% 87.69% 89.23% 100.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 27/02/07 27/11/06 28/08/06 29/05/06 23/02/06 -
Price 1.1300 1.0300 1.0600 1.1400 1.2500 1.2000 1.2900 -
P/RPS 0.52 0.49 0.52 0.57 0.64 0.54 0.58 -7.04%
  QoQ % 6.12% -5.77% -8.77% -10.94% 18.52% -6.90% -
  Horiz. % 89.66% 84.48% 89.66% 98.28% 110.34% 93.10% 100.00%
P/EPS -50.45 7.77 8.05 8.72 9.30 3.26 3.02 -
  QoQ % -749.29% -3.48% -7.68% -6.24% 185.28% 7.95% -
  Horiz. % -1,670.53% 257.28% 266.56% 288.74% 307.95% 107.95% 100.00%
EY -1.98 12.88 12.43 11.47 10.75 30.68 33.07 -
  QoQ % -115.37% 3.62% 8.37% 6.70% -64.96% -7.23% -
  Horiz. % -5.99% 38.95% 37.59% 34.68% 32.51% 92.77% 100.00%
DY 0.00 9.71 0.00 0.00 0.00 8.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.49 0.51 0.55 0.60 0.59 0.63 -9.79%
  QoQ % 10.20% -3.92% -7.27% -8.33% 1.69% -6.35% -
  Horiz. % 85.71% 77.78% 80.95% 87.30% 95.24% 93.65% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers