Highlights

[LTKM] QoQ Annualized Quarter Result on 2006-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Dec-2006  [#3]
Profit Trend QoQ -     0.63%    YoY -     -68.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 96,310 89,544 85,549 84,036 82,196 79,712 89,666 4.88%
  QoQ % 7.56% 4.67% 1.80% 2.24% 3.12% -11.10% -
  Horiz. % 107.41% 99.86% 95.41% 93.72% 91.67% 88.90% 100.00%
PBT 5,370 -924 5,675 6,338 5,874 6,060 16,751 -53.13%
  QoQ % 681.17% -116.28% -10.47% 7.91% -3.07% -63.82% -
  Horiz. % 32.06% -5.52% 33.88% 37.84% 35.07% 36.18% 100.00%
Tax -594 0 -239 -942 -512 -556 -1,924 -54.29%
  QoQ % 0.00% 0.00% 74.65% -84.11% 7.91% 71.10% -
  Horiz. % 30.87% -0.00% 12.42% 49.00% 26.61% 28.90% 100.00%
NP 4,776 -924 5,436 5,396 5,362 5,504 14,827 -52.98%
  QoQ % 616.88% -117.00% 0.74% 0.63% -2.58% -62.88% -
  Horiz. % 32.21% -6.23% 36.66% 36.39% 36.16% 37.12% 100.00%
NP to SH 4,776 -924 5,436 5,396 5,362 5,504 14,827 -52.98%
  QoQ % 616.88% -117.00% 0.74% 0.63% -2.58% -62.88% -
  Horiz. % 32.21% -6.23% 36.66% 36.39% 36.16% 37.12% 100.00%
Tax Rate 11.06 % - % 4.21 % 14.87 % 8.72 % 9.17 % 11.49 % -2.51%
  QoQ % 0.00% 0.00% -71.69% 70.53% -4.91% -20.19% -
  Horiz. % 96.26% 0.00% 36.64% 129.42% 75.89% 79.81% 100.00%
Total Cost 91,534 90,468 80,113 78,640 76,834 74,208 74,839 14.35%
  QoQ % 1.18% 12.93% 1.87% 2.35% 3.54% -0.84% -
  Horiz. % 122.31% 120.88% 107.05% 105.08% 102.67% 99.16% 100.00%
Net Worth 86,426 86,212 86,074 85,609 84,447 85,180 82,157 3.43%
  QoQ % 0.25% 0.16% 0.54% 1.38% -0.86% 3.68% -
  Horiz. % 105.20% 104.94% 104.77% 104.20% 102.79% 103.68% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 4,098 - - - 4,027 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 277.61% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,426 86,212 86,074 85,609 84,447 85,180 82,157 3.43%
  QoQ % 0.25% 0.16% 0.54% 1.38% -0.86% 3.68% -
  Horiz. % 105.20% 104.94% 104.77% 104.20% 102.79% 103.68% 100.00%
NOSH 40,960 41,249 40,987 40,961 40,993 40,952 40,273 1.13%
  QoQ % -0.70% 0.64% 0.06% -0.08% 0.10% 1.69% -
  Horiz. % 101.71% 102.43% 101.77% 101.71% 101.79% 101.69% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.96 % -1.03 % 6.35 % 6.42 % 6.52 % 6.90 % 16.54 % -55.17%
  QoQ % 581.55% -116.22% -1.09% -1.53% -5.51% -58.28% -
  Horiz. % 29.99% -6.23% 38.39% 38.81% 39.42% 41.72% 100.00%
ROE 5.53 % -1.07 % 6.32 % 6.30 % 6.35 % 6.46 % 18.05 % -54.52%
  QoQ % 616.82% -116.93% 0.32% -0.79% -1.70% -64.21% -
  Horiz. % 30.64% -5.93% 35.01% 34.90% 35.18% 35.79% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 235.13 217.08 208.72 205.16 200.51 194.65 222.64 3.70%
  QoQ % 8.31% 4.01% 1.74% 2.32% 3.01% -12.57% -
  Horiz. % 105.61% 97.50% 93.75% 92.15% 90.06% 87.43% 100.00%
EPS 11.66 -2.24 13.26 13.17 13.08 13.44 36.83 -53.52%
  QoQ % 620.54% -116.89% 0.68% 0.69% -2.68% -63.51% -
  Horiz. % 31.66% -6.08% 36.00% 35.76% 35.51% 36.49% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1100 2.0900 2.1000 2.0900 2.0600 2.0800 2.0400 2.27%
  QoQ % 0.96% -0.48% 0.48% 1.46% -0.96% 1.96% -
  Horiz. % 103.43% 102.45% 102.94% 102.45% 100.98% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.03 68.82 65.75 64.59 63.18 61.27 68.92 4.88%
  QoQ % 7.57% 4.67% 1.80% 2.23% 3.12% -11.10% -
  Horiz. % 107.41% 99.85% 95.40% 93.72% 91.67% 88.90% 100.00%
EPS 3.67 -0.71 4.18 4.15 4.12 4.23 11.40 -53.00%
  QoQ % 616.90% -116.99% 0.72% 0.73% -2.60% -62.89% -
  Horiz. % 32.19% -6.23% 36.67% 36.40% 36.14% 37.11% 100.00%
DPS 0.00 0.00 3.15 0.00 0.00 0.00 3.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.61% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6643 0.6626 0.6616 0.6580 0.6491 0.6547 0.6315 3.43%
  QoQ % 0.26% 0.15% 0.55% 1.37% -0.86% 3.67% -
  Horiz. % 105.19% 104.92% 104.77% 104.20% 102.79% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.0500 1.0500 1.0700 1.0500 1.1600 1.1900 1.1800 -
P/RPS 0.45 0.48 0.51 0.51 0.58 0.61 0.53 -10.33%
  QoQ % -6.25% -5.88% 0.00% -12.07% -4.92% 15.09% -
  Horiz. % 84.91% 90.57% 96.23% 96.23% 109.43% 115.09% 100.00%
P/EPS 9.01 -46.88 8.07 7.97 8.87 8.85 3.21 98.86%
  QoQ % 119.22% -680.92% 1.25% -10.15% 0.23% 175.70% -
  Horiz. % 280.69% -1,460.44% 251.40% 248.29% 276.32% 275.70% 100.00%
EY 11.10 -2.13 12.39 12.55 11.28 11.29 31.20 -49.76%
  QoQ % 621.13% -117.19% -1.27% 11.26% -0.09% -63.81% -
  Horiz. % 35.58% -6.83% 39.71% 40.22% 36.15% 36.19% 100.00%
DY 0.00 0.00 9.35 0.00 0.00 0.00 8.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.39% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.50 0.51 0.50 0.56 0.57 0.58 -9.41%
  QoQ % 0.00% -1.96% 2.00% -10.71% -1.75% -1.72% -
  Horiz. % 86.21% 86.21% 87.93% 86.21% 96.55% 98.28% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 28/08/06 29/05/06 -
Price 1.1000 1.1300 1.0300 1.0600 1.1400 1.2500 1.2000 -
P/RPS 0.47 0.52 0.49 0.52 0.57 0.64 0.54 -8.83%
  QoQ % -9.62% 6.12% -5.77% -8.77% -10.94% 18.52% -
  Horiz. % 87.04% 96.30% 90.74% 96.30% 105.56% 118.52% 100.00%
P/EPS 9.43 -50.45 7.77 8.05 8.72 9.30 3.26 102.88%
  QoQ % 118.69% -749.29% -3.48% -7.68% -6.24% 185.28% -
  Horiz. % 289.26% -1,547.55% 238.34% 246.93% 267.48% 285.28% 100.00%
EY 10.60 -1.98 12.88 12.43 11.47 10.75 30.68 -50.73%
  QoQ % 635.35% -115.37% 3.62% 8.37% 6.70% -64.96% -
  Horiz. % 34.55% -6.45% 41.98% 40.51% 37.39% 35.04% 100.00%
DY 0.00 0.00 9.71 0.00 0.00 0.00 8.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.57% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.54 0.49 0.51 0.55 0.60 0.59 -8.07%
  QoQ % -3.70% 10.20% -3.92% -7.27% -8.33% 1.69% -
  Horiz. % 88.14% 91.53% 83.05% 86.44% 93.22% 101.69% 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.
 


 

217  189  458  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.17-0.02 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers