Highlights

[LTKM] QoQ Annualized Quarter Result on 2012-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     33.47%    YoY -     321.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 172,218 174,160 154,831 152,390 147,254 146,012 157,163 6.28%
  QoQ % -1.12% 12.48% 1.60% 3.49% 0.85% -7.10% -
  Horiz. % 109.58% 110.81% 98.52% 96.96% 93.70% 92.90% 100.00%
PBT 30,354 33,156 12,240 6,648 4,798 3,036 19,297 35.22%
  QoQ % -8.45% 170.88% 84.12% 38.56% 58.04% -84.27% -
  Horiz. % 157.30% 171.82% 63.43% 34.45% 24.86% 15.73% 100.00%
Tax -7,952 -8,916 -2,665 -1,360 -950 -976 -17,434 -40.72%
  QoQ % 10.81% -234.56% -95.96% -43.16% 2.66% 94.40% -
  Horiz. % 45.61% 51.14% 15.29% 7.80% 5.45% 5.60% 100.00%
NP 22,402 24,240 9,575 5,288 3,848 2,060 1,863 424.07%
  QoQ % -7.58% 153.16% 81.07% 37.42% 86.80% 10.57% -
  Horiz. % 1,202.47% 1,301.13% 513.96% 283.84% 206.55% 110.57% 100.00%
NP to SH 22,402 24,240 9,613 5,288 3,962 2,060 1,825 431.32%
  QoQ % -7.58% 152.16% 81.79% 33.47% 92.33% 12.88% -
  Horiz. % 1,227.51% 1,328.22% 526.74% 289.75% 217.10% 112.88% 100.00%
Tax Rate 26.20 % 26.89 % 21.77 % 20.46 % 19.80 % 32.15 % 90.35 % -56.16%
  QoQ % -2.57% 23.52% 6.40% 3.33% -38.41% -64.42% -
  Horiz. % 29.00% 29.76% 24.10% 22.65% 21.91% 35.58% 100.00%
Total Cost 149,816 149,920 145,256 147,102 143,406 143,952 155,300 -2.37%
  QoQ % -0.07% 3.21% -1.26% 2.58% -0.38% -7.31% -
  Horiz. % 96.47% 96.54% 93.53% 94.72% 92.34% 92.69% 100.00%
Net Worth 141,367 139,245 133,144 125,835 123,758 124,205 123,978 9.14%
  QoQ % 1.52% 4.58% 5.81% 1.68% -0.36% 0.18% -
  Horiz. % 114.03% 112.31% 107.39% 101.50% 99.82% 100.18% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,903 2,892 - - 563 -
  QoQ % 0.00% 0.00% 34.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 692.63% 513.32% 0.00% 0.00% 100.00%
Div Payout % - % - % 40.60 % 54.70 % - % - % 30.88 % -
  QoQ % 0.00% 0.00% -25.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.48% 177.14% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 141,367 139,245 133,144 125,835 123,758 124,205 123,978 9.14%
  QoQ % 1.52% 4.58% 5.81% 1.68% -0.36% 0.18% -
  Horiz. % 114.03% 112.31% 107.39% 101.50% 99.82% 100.18% 100.00%
NOSH 43,364 43,378 43,369 43,391 43,347 43,277 43,349 0.02%
  QoQ % -0.03% 0.02% -0.05% 0.10% 0.16% -0.17% -
  Horiz. % 100.03% 100.07% 100.05% 100.10% 100.00% 99.83% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.01 % 13.92 % 6.18 % 3.47 % 2.61 % 1.41 % 1.19 % 391.88%
  QoQ % -6.54% 125.24% 78.10% 32.95% 85.11% 18.49% -
  Horiz. % 1,093.28% 1,169.75% 519.33% 291.60% 219.33% 118.49% 100.00%
ROE 15.85 % 17.41 % 7.22 % 4.20 % 3.20 % 1.66 % 1.47 % 387.36%
  QoQ % -8.96% 141.14% 71.90% 31.25% 92.77% 12.93% -
  Horiz. % 1,078.23% 1,184.35% 491.16% 285.71% 217.69% 112.93% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 397.14 401.49 357.00 351.20 339.70 337.39 362.55 6.26%
  QoQ % -1.08% 12.46% 1.65% 3.39% 0.68% -6.94% -
  Horiz. % 109.54% 110.74% 98.47% 96.87% 93.70% 93.06% 100.00%
EPS 51.66 55.88 22.17 12.19 9.14 4.76 4.21 431.19%
  QoQ % -7.55% 152.05% 81.87% 33.37% 92.02% 13.06% -
  Horiz. % 1,227.08% 1,327.32% 526.60% 289.55% 217.10% 113.06% 100.00%
DPS 0.00 0.00 9.00 6.67 0.00 0.00 1.30 -
  QoQ % 0.00% 0.00% 34.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 692.31% 513.08% 0.00% 0.00% 100.00%
NAPS 3.2600 3.2100 3.0700 2.9000 2.8550 2.8700 2.8600 9.11%
  QoQ % 1.56% 4.56% 5.86% 1.58% -0.52% 0.35% -
  Horiz. % 113.99% 112.24% 107.34% 101.40% 99.83% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 132.37 133.86 119.01 117.13 113.18 112.23 120.80 6.28%
  QoQ % -1.11% 12.48% 1.61% 3.49% 0.85% -7.09% -
  Horiz. % 109.58% 110.81% 98.52% 96.96% 93.69% 92.91% 100.00%
EPS 17.22 18.63 7.39 4.06 3.05 1.58 1.40 432.04%
  QoQ % -7.57% 152.10% 82.02% 33.11% 93.04% 12.86% -
  Horiz. % 1,230.00% 1,330.71% 527.86% 290.00% 217.86% 112.86% 100.00%
DPS 0.00 0.00 3.00 2.22 0.00 0.00 0.43 -
  QoQ % 0.00% 0.00% 35.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 697.67% 516.28% 0.00% 0.00% 100.00%
NAPS 1.0866 1.0703 1.0234 0.9672 0.9512 0.9547 0.9529 9.14%
  QoQ % 1.52% 4.58% 5.81% 1.68% -0.37% 0.19% -
  Horiz. % 114.03% 112.32% 107.40% 101.50% 99.82% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.1000 1.9000 1.8100 1.8200 1.7900 1.8600 1.8600 -
P/RPS 0.53 0.47 0.51 0.52 0.53 0.55 0.51 2.60%
  QoQ % 12.77% -7.84% -1.92% -1.89% -3.64% 7.84% -
  Horiz. % 103.92% 92.16% 100.00% 101.96% 103.92% 107.84% 100.00%
P/EPS 4.07 3.40 8.17 14.93 19.58 39.08 44.18 -79.57%
  QoQ % 19.71% -58.38% -45.28% -23.75% -49.90% -11.54% -
  Horiz. % 9.21% 7.70% 18.49% 33.79% 44.32% 88.46% 100.00%
EY 24.60 29.41 12.25 6.70 5.11 2.56 2.26 390.44%
  QoQ % -16.35% 140.08% 82.84% 31.12% 99.61% 13.27% -
  Horiz. % 1,088.50% 1,301.33% 542.04% 296.46% 226.11% 113.27% 100.00%
DY 0.00 0.00 4.97 3.66 0.00 0.00 0.70 -
  QoQ % 0.00% 0.00% 35.79% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 710.00% 522.86% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.59 0.59 0.63 0.63 0.65 0.65 -1.03%
  QoQ % 8.47% 0.00% -6.35% 0.00% -3.08% 0.00% -
  Horiz. % 98.46% 90.77% 90.77% 96.92% 96.92% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 -
Price 2.6500 1.9800 1.8900 1.8300 1.8000 1.7900 1.8500 -
P/RPS 0.67 0.49 0.53 0.52 0.53 0.53 0.51 19.93%
  QoQ % 36.73% -7.55% 1.92% -1.89% 0.00% 3.92% -
  Horiz. % 131.37% 96.08% 103.92% 101.96% 103.92% 103.92% 100.00%
P/EPS 5.13 3.54 8.53 15.02 19.69 37.61 43.94 -76.08%
  QoQ % 44.92% -58.50% -43.21% -23.72% -47.65% -14.41% -
  Horiz. % 11.68% 8.06% 19.41% 34.18% 44.81% 85.59% 100.00%
EY 19.49 28.22 11.73 6.66 5.08 2.66 2.28 317.53%
  QoQ % -30.94% 140.58% 76.13% 31.10% 90.98% 16.67% -
  Horiz. % 854.82% 1,237.72% 514.47% 292.11% 222.81% 116.67% 100.00%
DY 0.00 0.00 4.76 3.64 0.00 0.00 0.70 -
  QoQ % 0.00% 0.00% 30.77% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 680.00% 520.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.62 0.62 0.63 0.63 0.62 0.65 15.79%
  QoQ % 30.65% 0.00% -1.59% 0.00% 1.61% -4.62% -
  Horiz. % 124.62% 95.38% 95.38% 96.92% 96.92% 95.38% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers