Highlights

[LTKM] QoQ Annualized Quarter Result on 2011-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -194.83%    YoY -     -160.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 146,012 157,163 157,742 153,258 153,564 149,591 148,784 -1.25%
  QoQ % -7.10% -0.37% 2.93% -0.20% 2.66% 0.54% -
  Horiz. % 98.14% 105.63% 106.02% 103.01% 103.21% 100.54% 100.00%
PBT 3,036 19,297 21,352 15,100 20,492 23,596 23,642 -74.58%
  QoQ % -84.27% -9.62% 41.40% -26.31% -13.15% -0.20% -
  Horiz. % 12.84% 81.62% 90.31% 63.87% 86.67% 99.80% 100.00%
Tax -976 -17,434 -20,096 -23,912 -11,200 -7,584 -6,952 -73.02%
  QoQ % 94.40% 13.25% 15.96% -113.50% -47.68% -9.09% -
  Horiz. % 14.04% 250.78% 289.07% 343.96% 161.10% 109.09% 100.00%
NP 2,060 1,863 1,256 -8,812 9,292 16,012 16,690 -75.24%
  QoQ % 10.57% 48.33% 114.25% -194.83% -41.97% -4.07% -
  Horiz. % 12.34% 11.16% 7.53% -52.80% 55.67% 95.93% 100.00%
NP to SH 2,060 1,825 1,256 -8,812 9,292 16,012 16,690 -75.24%
  QoQ % 12.88% 45.30% 114.25% -194.83% -41.97% -4.07% -
  Horiz. % 12.34% 10.93% 7.53% -52.80% 55.67% 95.93% 100.00%
Tax Rate 32.15 % 90.35 % 94.12 % 158.36 % 54.66 % 32.14 % 29.40 % 6.15%
  QoQ % -64.42% -4.01% -40.57% 189.72% 70.07% 9.32% -
  Horiz. % 109.35% 307.31% 320.14% 538.64% 185.92% 109.32% 100.00%
Total Cost 143,952 155,300 156,486 162,070 144,272 133,579 132,093 5.90%
  QoQ % -7.31% -0.76% -3.45% 12.34% 8.01% 1.12% -
  Horiz. % 108.98% 117.57% 118.47% 122.69% 109.22% 101.12% 100.00%
Net Worth 124,205 123,978 125,455 120,006 129,776 125,860 124,542 -0.18%
  QoQ % 0.18% -1.18% 4.54% -7.53% 3.11% 1.06% -
  Horiz. % 99.73% 99.55% 100.73% 96.36% 104.20% 101.06% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 563 4,630 - - 5,546 - -
  QoQ % 0.00% -87.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.16% 83.49% 0.00% 0.00% 100.00% -
Div Payout % - % 30.88 % 368.66 % - % - % 34.64 % - % -
  QoQ % 0.00% -91.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.15% 1,064.26% 0.00% 0.00% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,205 123,978 125,455 120,006 129,776 125,860 124,542 -0.18%
  QoQ % 0.18% -1.18% 4.54% -7.53% 3.11% 1.06% -
  Horiz. % 99.73% 99.55% 100.73% 96.36% 104.20% 101.06% 100.00%
NOSH 43,277 43,349 43,410 43,323 43,258 42,664 42,505 1.21%
  QoQ % -0.17% -0.14% 0.20% 0.15% 1.39% 0.37% -
  Horiz. % 101.81% 101.98% 102.13% 101.92% 101.77% 100.37% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.41 % 1.19 % 0.80 % -5.75 % 6.05 % 10.70 % 11.22 % -74.94%
  QoQ % 18.49% 48.75% 113.91% -195.04% -43.46% -4.63% -
  Horiz. % 12.57% 10.61% 7.13% -51.25% 53.92% 95.37% 100.00%
ROE 1.66 % 1.47 % 1.00 % -7.34 % 7.16 % 12.72 % 13.40 % -75.18%
  QoQ % 12.93% 47.00% 113.62% -202.51% -43.71% -5.07% -
  Horiz. % 12.39% 10.97% 7.46% -54.78% 53.43% 94.93% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 337.39 362.55 363.38 353.75 354.99 350.62 350.03 -2.42%
  QoQ % -6.94% -0.23% 2.72% -0.35% 1.25% 0.17% -
  Horiz. % 96.39% 103.58% 103.81% 101.06% 101.42% 100.17% 100.00%
EPS 4.76 4.21 2.91 -20.34 21.48 37.53 39.27 -75.54%
  QoQ % 13.06% 44.67% 114.31% -194.69% -42.77% -4.43% -
  Horiz. % 12.12% 10.72% 7.41% -51.80% 54.70% 95.57% 100.00%
DPS 0.00 1.30 10.67 0.00 0.00 13.00 0.00 -
  QoQ % 0.00% -87.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.00% 82.08% 0.00% 0.00% 100.00% -
NAPS 2.8700 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 -1.37%
  QoQ % 0.35% -1.04% 4.33% -7.67% 1.69% 0.68% -
  Horiz. % 97.95% 97.61% 98.63% 94.54% 102.39% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 112.23 120.80 121.24 117.80 118.03 114.98 114.36 -1.25%
  QoQ % -7.09% -0.36% 2.92% -0.19% 2.65% 0.54% -
  Horiz. % 98.14% 105.63% 106.02% 103.01% 103.21% 100.54% 100.00%
EPS 1.58 1.40 0.97 -6.77 7.14 12.31 12.83 -75.28%
  QoQ % 12.86% 44.33% 114.33% -194.82% -42.00% -4.05% -
  Horiz. % 12.31% 10.91% 7.56% -52.77% 55.65% 95.95% 100.00%
DPS 0.00 0.43 3.56 0.00 0.00 4.26 0.00 -
  QoQ % 0.00% -87.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.09% 83.57% 0.00% 0.00% 100.00% -
NAPS 0.9547 0.9529 0.9643 0.9224 0.9975 0.9674 0.9573 -0.18%
  QoQ % 0.19% -1.18% 4.54% -7.53% 3.11% 1.06% -
  Horiz. % 99.73% 99.54% 100.73% 96.35% 104.20% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.8600 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 -
P/RPS 0.55 0.51 0.49 0.47 0.55 0.54 0.54 1.23%
  QoQ % 7.84% 4.08% 4.26% -14.55% 1.85% 0.00% -
  Horiz. % 101.85% 94.44% 90.74% 87.04% 101.85% 100.00% 100.00%
P/EPS 39.08 44.18 61.52 -8.16 9.03 5.01 4.79 305.79%
  QoQ % -11.54% -28.19% 853.92% -190.37% 80.24% 4.59% -
  Horiz. % 815.87% 922.34% 1,284.34% -170.35% 188.52% 104.59% 100.00%
EY 2.56 2.26 1.63 -12.25 11.07 19.96 20.89 -75.36%
  QoQ % 13.27% 38.65% 113.31% -210.66% -44.54% -4.45% -
  Horiz. % 12.25% 10.82% 7.80% -58.64% 52.99% 95.55% 100.00%
DY 0.00 0.70 5.99 0.00 0.00 6.91 0.00 -
  QoQ % 0.00% -88.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.13% 86.69% 0.00% 0.00% 100.00% -
P/NAPS 0.65 0.65 0.62 0.60 0.65 0.64 0.64 1.04%
  QoQ % 0.00% 4.84% 3.33% -7.69% 1.56% 0.00% -
  Horiz. % 101.56% 101.56% 96.88% 93.75% 101.56% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 -
Price 1.7900 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 -
P/RPS 0.53 0.51 0.52 0.53 0.55 0.59 0.53 -
  QoQ % 3.92% -1.92% -1.89% -3.64% -6.78% 11.32% -
  Horiz. % 100.00% 96.23% 98.11% 100.00% 103.77% 111.32% 100.00%
P/EPS 37.61 43.94 65.67 -9.14 9.17 5.52 4.71 300.01%
  QoQ % -14.41% -33.09% 818.49% -199.67% 66.12% 17.20% -
  Horiz. % 798.51% 932.91% 1,394.27% -194.06% 194.69% 117.20% 100.00%
EY 2.66 2.28 1.52 -10.94 10.90 18.13 21.23 -74.99%
  QoQ % 16.67% 50.00% 113.89% -200.37% -39.88% -14.60% -
  Horiz. % 12.53% 10.74% 7.16% -51.53% 51.34% 85.40% 100.00%
DY 0.00 0.70 5.61 0.00 0.00 6.28 0.00 -
  QoQ % 0.00% -87.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11.15% 89.33% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.65 0.66 0.67 0.66 0.70 0.63 -1.06%
  QoQ % -4.62% -1.52% -1.49% 1.52% -5.71% 11.11% -
  Horiz. % 98.41% 103.17% 104.76% 106.35% 104.76% 111.11% 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.
 


 

75  74  325  1711 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.15+0.015 
 PERDANA 0.430.00 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 HIBISCS 1.05+0.02 
 ORION 0.200.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers