Highlights

[LTKM] QoQ Annualized Quarter Result on 2012-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     92.33%    YoY -     144.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 174,160 154,831 152,390 147,254 146,012 157,163 157,742 6.83%
  QoQ % 12.48% 1.60% 3.49% 0.85% -7.10% -0.37% -
  Horiz. % 110.41% 98.15% 96.61% 93.35% 92.56% 99.63% 100.00%
PBT 33,156 12,240 6,648 4,798 3,036 19,297 21,352 34.13%
  QoQ % 170.88% 84.12% 38.56% 58.04% -84.27% -9.62% -
  Horiz. % 155.28% 57.32% 31.14% 22.47% 14.22% 90.38% 100.00%
Tax -8,916 -2,665 -1,360 -950 -976 -17,434 -20,096 -41.86%
  QoQ % -234.56% -95.96% -43.16% 2.66% 94.40% 13.25% -
  Horiz. % 44.37% 13.26% 6.77% 4.73% 4.86% 86.75% 100.00%
NP 24,240 9,575 5,288 3,848 2,060 1,863 1,256 620.80%
  QoQ % 153.16% 81.07% 37.42% 86.80% 10.57% 48.33% -
  Horiz. % 1,929.94% 762.34% 421.02% 306.37% 164.01% 148.33% 100.00%
NP to SH 24,240 9,613 5,288 3,962 2,060 1,825 1,256 620.80%
  QoQ % 152.16% 81.79% 33.47% 92.33% 12.88% 45.30% -
  Horiz. % 1,929.94% 765.37% 421.02% 315.45% 164.01% 145.30% 100.00%
Tax Rate 26.89 % 21.77 % 20.46 % 19.80 % 32.15 % 90.35 % 94.12 % -56.65%
  QoQ % 23.52% 6.40% 3.33% -38.41% -64.42% -4.01% -
  Horiz. % 28.57% 23.13% 21.74% 21.04% 34.16% 95.99% 100.00%
Total Cost 149,920 145,256 147,102 143,406 143,952 155,300 156,486 -2.82%
  QoQ % 3.21% -1.26% 2.58% -0.38% -7.31% -0.76% -
  Horiz. % 95.80% 92.82% 94.00% 91.64% 91.99% 99.24% 100.00%
Net Worth 139,245 133,144 125,835 123,758 124,205 123,978 125,455 7.21%
  QoQ % 4.58% 5.81% 1.68% -0.36% 0.18% -1.18% -
  Horiz. % 110.99% 106.13% 100.30% 98.65% 99.00% 98.82% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,903 2,892 - - 563 4,630 -
  QoQ % 0.00% 34.93% 0.00% 0.00% 0.00% -87.83% -
  Horiz. % 0.00% 84.30% 62.47% 0.00% 0.00% 12.17% 100.00%
Div Payout % - % 40.60 % 54.70 % - % - % 30.88 % 368.66 % -
  QoQ % 0.00% -25.78% 0.00% 0.00% 0.00% -91.62% -
  Horiz. % 0.00% 11.01% 14.84% 0.00% 0.00% 8.38% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,245 133,144 125,835 123,758 124,205 123,978 125,455 7.21%
  QoQ % 4.58% 5.81% 1.68% -0.36% 0.18% -1.18% -
  Horiz. % 110.99% 106.13% 100.30% 98.65% 99.00% 98.82% 100.00%
NOSH 43,378 43,369 43,391 43,347 43,277 43,349 43,410 -0.05%
  QoQ % 0.02% -0.05% 0.10% 0.16% -0.17% -0.14% -
  Horiz. % 99.93% 99.91% 99.96% 99.86% 99.69% 99.86% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.92 % 6.18 % 3.47 % 2.61 % 1.41 % 1.19 % 0.80 % 572.65%
  QoQ % 125.24% 78.10% 32.95% 85.11% 18.49% 48.75% -
  Horiz. % 1,740.00% 772.50% 433.75% 326.25% 176.25% 148.75% 100.00%
ROE 17.41 % 7.22 % 4.20 % 3.20 % 1.66 % 1.47 % 1.00 % 572.91%
  QoQ % 141.14% 71.90% 31.25% 92.77% 12.93% 47.00% -
  Horiz. % 1,741.00% 722.00% 420.00% 320.00% 166.00% 147.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 401.49 357.00 351.20 339.70 337.39 362.55 363.38 6.88%
  QoQ % 12.46% 1.65% 3.39% 0.68% -6.94% -0.23% -
  Horiz. % 110.49% 98.24% 96.65% 93.48% 92.85% 99.77% 100.00%
EPS 55.88 22.17 12.19 9.14 4.76 4.21 2.91 618.39%
  QoQ % 152.05% 81.87% 33.37% 92.02% 13.06% 44.67% -
  Horiz. % 1,920.27% 761.86% 418.90% 314.09% 163.57% 144.67% 100.00%
DPS 0.00 9.00 6.67 0.00 0.00 1.30 10.67 -
  QoQ % 0.00% 34.93% 0.00% 0.00% 0.00% -87.82% -
  Horiz. % 0.00% 84.35% 62.51% 0.00% 0.00% 12.18% 100.00%
NAPS 3.2100 3.0700 2.9000 2.8550 2.8700 2.8600 2.8900 7.26%
  QoQ % 4.56% 5.86% 1.58% -0.52% 0.35% -1.04% -
  Horiz. % 111.07% 106.23% 100.35% 98.79% 99.31% 98.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 133.86 119.01 117.13 113.18 112.23 120.80 121.24 6.83%
  QoQ % 12.48% 1.61% 3.49% 0.85% -7.09% -0.36% -
  Horiz. % 110.41% 98.16% 96.61% 93.35% 92.57% 99.64% 100.00%
EPS 18.63 7.39 4.06 3.05 1.58 1.40 0.97 618.47%
  QoQ % 152.10% 82.02% 33.11% 93.04% 12.86% 44.33% -
  Horiz. % 1,920.62% 761.86% 418.56% 314.43% 162.89% 144.33% 100.00%
DPS 0.00 3.00 2.22 0.00 0.00 0.43 3.56 -
  QoQ % 0.00% 35.14% 0.00% 0.00% 0.00% -87.92% -
  Horiz. % 0.00% 84.27% 62.36% 0.00% 0.00% 12.08% 100.00%
NAPS 1.0703 1.0234 0.9672 0.9512 0.9547 0.9529 0.9643 7.21%
  QoQ % 4.58% 5.81% 1.68% -0.37% 0.19% -1.18% -
  Horiz. % 110.99% 106.13% 100.30% 98.64% 99.00% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9000 1.8100 1.8200 1.7900 1.8600 1.8600 1.7800 -
P/RPS 0.47 0.51 0.52 0.53 0.55 0.51 0.49 -2.74%
  QoQ % -7.84% -1.92% -1.89% -3.64% 7.84% 4.08% -
  Horiz. % 95.92% 104.08% 106.12% 108.16% 112.24% 104.08% 100.00%
P/EPS 3.40 8.17 14.93 19.58 39.08 44.18 61.52 -85.52%
  QoQ % -58.38% -45.28% -23.75% -49.90% -11.54% -28.19% -
  Horiz. % 5.53% 13.28% 24.27% 31.83% 63.52% 71.81% 100.00%
EY 29.41 12.25 6.70 5.11 2.56 2.26 1.63 589.13%
  QoQ % 140.08% 82.84% 31.12% 99.61% 13.27% 38.65% -
  Horiz. % 1,804.29% 751.53% 411.04% 313.50% 157.06% 138.65% 100.00%
DY 0.00 4.97 3.66 0.00 0.00 0.70 5.99 -
  QoQ % 0.00% 35.79% 0.00% 0.00% 0.00% -88.31% -
  Horiz. % 0.00% 82.97% 61.10% 0.00% 0.00% 11.69% 100.00%
P/NAPS 0.59 0.59 0.63 0.63 0.65 0.65 0.62 -3.26%
  QoQ % 0.00% -6.35% 0.00% -3.08% 0.00% 4.84% -
  Horiz. % 95.16% 95.16% 101.61% 101.61% 104.84% 104.84% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 22/02/12 -
Price 1.9800 1.8900 1.8300 1.8000 1.7900 1.8500 1.9000 -
P/RPS 0.49 0.53 0.52 0.53 0.53 0.51 0.52 -3.89%
  QoQ % -7.55% 1.92% -1.89% 0.00% 3.92% -1.92% -
  Horiz. % 94.23% 101.92% 100.00% 101.92% 101.92% 98.08% 100.00%
P/EPS 3.54 8.53 15.02 19.69 37.61 43.94 65.67 -85.76%
  QoQ % -58.50% -43.21% -23.72% -47.65% -14.41% -33.09% -
  Horiz. % 5.39% 12.99% 22.87% 29.98% 57.27% 66.91% 100.00%
EY 28.22 11.73 6.66 5.08 2.66 2.28 1.52 602.40%
  QoQ % 140.58% 76.13% 31.10% 90.98% 16.67% 50.00% -
  Horiz. % 1,856.58% 771.71% 438.16% 334.21% 175.00% 150.00% 100.00%
DY 0.00 4.76 3.64 0.00 0.00 0.70 5.61 -
  QoQ % 0.00% 30.77% 0.00% 0.00% 0.00% -87.52% -
  Horiz. % 0.00% 84.85% 64.88% 0.00% 0.00% 12.48% 100.00%
P/NAPS 0.62 0.62 0.63 0.63 0.62 0.65 0.66 -4.09%
  QoQ % 0.00% -1.59% 0.00% 1.61% -4.62% -1.52% -
  Horiz. % 93.94% 93.94% 95.45% 95.45% 93.94% 98.48% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers