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 - 130,104
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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers