Highlights

[LTKM] QoQ Annualized Quarter Result on 2012-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     45.30%    YoY -     -88.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 152,390 147,254 146,012 157,163 157,742 153,258 153,564 -0.51%
  QoQ % 3.49% 0.85% -7.10% -0.37% 2.93% -0.20% -
  Horiz. % 99.24% 95.89% 95.08% 102.34% 102.72% 99.80% 100.00%
PBT 6,648 4,798 3,036 19,297 21,352 15,100 20,492 -52.62%
  QoQ % 38.56% 58.04% -84.27% -9.62% 41.40% -26.31% -
  Horiz. % 32.44% 23.41% 14.82% 94.17% 104.20% 73.69% 100.00%
Tax -1,360 -950 -976 -17,434 -20,096 -23,912 -11,200 -75.32%
  QoQ % -43.16% 2.66% 94.40% 13.25% 15.96% -113.50% -
  Horiz. % 12.14% 8.48% 8.71% 155.66% 179.43% 213.50% 100.00%
NP 5,288 3,848 2,060 1,863 1,256 -8,812 9,292 -31.21%
  QoQ % 37.42% 86.80% 10.57% 48.33% 114.25% -194.83% -
  Horiz. % 56.91% 41.41% 22.17% 20.05% 13.52% -94.83% 100.00%
NP to SH 5,288 3,962 2,060 1,825 1,256 -8,812 9,292 -31.21%
  QoQ % 33.47% 92.33% 12.88% 45.30% 114.25% -194.83% -
  Horiz. % 56.91% 42.64% 22.17% 19.64% 13.52% -94.83% 100.00%
Tax Rate 20.46 % 19.80 % 32.15 % 90.35 % 94.12 % 158.36 % 54.66 % -47.91%
  QoQ % 3.33% -38.41% -64.42% -4.01% -40.57% 189.72% -
  Horiz. % 37.43% 36.22% 58.82% 165.29% 172.19% 289.72% 100.00%
Total Cost 147,102 143,406 143,952 155,300 156,486 162,070 144,272 1.30%
  QoQ % 2.58% -0.38% -7.31% -0.76% -3.45% 12.34% -
  Horiz. % 101.96% 99.40% 99.78% 107.64% 108.47% 112.34% 100.00%
Net Worth 125,835 123,758 124,205 123,978 125,455 120,006 129,776 -2.03%
  QoQ % 1.68% -0.36% 0.18% -1.18% 4.54% -7.53% -
  Horiz. % 96.96% 95.36% 95.71% 95.53% 96.67% 92.47% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,892 - - 563 4,630 - - -
  QoQ % 0.00% 0.00% 0.00% -87.83% 0.00% 0.00% -
  Horiz. % 62.47% 0.00% 0.00% 12.17% 100.00% - -
Div Payout % 54.70 % - % - % 30.88 % 368.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -91.62% 0.00% 0.00% -
  Horiz. % 14.84% 0.00% 0.00% 8.38% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 125,835 123,758 124,205 123,978 125,455 120,006 129,776 -2.03%
  QoQ % 1.68% -0.36% 0.18% -1.18% 4.54% -7.53% -
  Horiz. % 96.96% 95.36% 95.71% 95.53% 96.67% 92.47% 100.00%
NOSH 43,391 43,347 43,277 43,349 43,410 43,323 43,258 0.20%
  QoQ % 0.10% 0.16% -0.17% -0.14% 0.20% 0.15% -
  Horiz. % 100.31% 100.21% 100.04% 100.21% 100.35% 100.15% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.47 % 2.61 % 1.41 % 1.19 % 0.80 % -5.75 % 6.05 % -30.85%
  QoQ % 32.95% 85.11% 18.49% 48.75% 113.91% -195.04% -
  Horiz. % 57.36% 43.14% 23.31% 19.67% 13.22% -95.04% 100.00%
ROE 4.20 % 3.20 % 1.66 % 1.47 % 1.00 % -7.34 % 7.16 % -29.81%
  QoQ % 31.25% 92.77% 12.93% 47.00% 113.62% -202.51% -
  Horiz. % 58.66% 44.69% 23.18% 20.53% 13.97% -102.51% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 351.20 339.70 337.39 362.55 363.38 353.75 354.99 -0.71%
  QoQ % 3.39% 0.68% -6.94% -0.23% 2.72% -0.35% -
  Horiz. % 98.93% 95.69% 95.04% 102.13% 102.36% 99.65% 100.00%
EPS 12.19 9.14 4.76 4.21 2.91 -20.34 21.48 -31.34%
  QoQ % 33.37% 92.02% 13.06% 44.67% 114.31% -194.69% -
  Horiz. % 56.75% 42.55% 22.16% 19.60% 13.55% -94.69% 100.00%
DPS 6.67 0.00 0.00 1.30 10.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -87.82% 0.00% 0.00% -
  Horiz. % 62.51% 0.00% 0.00% 12.18% 100.00% - -
NAPS 2.9000 2.8550 2.8700 2.8600 2.8900 2.7700 3.0000 -2.22%
  QoQ % 1.58% -0.52% 0.35% -1.04% 4.33% -7.67% -
  Horiz. % 96.67% 95.17% 95.67% 95.33% 96.33% 92.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 117.13 113.18 112.23 120.80 121.24 117.80 118.03 -0.51%
  QoQ % 3.49% 0.85% -7.09% -0.36% 2.92% -0.19% -
  Horiz. % 99.24% 95.89% 95.09% 102.35% 102.72% 99.81% 100.00%
EPS 4.06 3.05 1.58 1.40 0.97 -6.77 7.14 -31.25%
  QoQ % 33.11% 93.04% 12.86% 44.33% 114.33% -194.82% -
  Horiz. % 56.86% 42.72% 22.13% 19.61% 13.59% -94.82% 100.00%
DPS 2.22 0.00 0.00 0.43 3.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -87.92% 0.00% 0.00% -
  Horiz. % 62.36% 0.00% 0.00% 12.08% 100.00% - -
NAPS 0.9672 0.9512 0.9547 0.9529 0.9643 0.9224 0.9975 -2.03%
  QoQ % 1.68% -0.37% 0.19% -1.18% 4.54% -7.53% -
  Horiz. % 96.96% 95.36% 95.71% 95.53% 96.67% 92.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.8200 1.7900 1.8600 1.8600 1.7800 1.6600 1.9400 -
P/RPS 0.52 0.53 0.55 0.51 0.49 0.47 0.55 -3.65%
  QoQ % -1.89% -3.64% 7.84% 4.08% 4.26% -14.55% -
  Horiz. % 94.55% 96.36% 100.00% 92.73% 89.09% 85.45% 100.00%
P/EPS 14.93 19.58 39.08 44.18 61.52 -8.16 9.03 39.61%
  QoQ % -23.75% -49.90% -11.54% -28.19% 853.92% -190.37% -
  Horiz. % 165.34% 216.83% 432.78% 489.26% 681.28% -90.37% 100.00%
EY 6.70 5.11 2.56 2.26 1.63 -12.25 11.07 -28.34%
  QoQ % 31.12% 99.61% 13.27% 38.65% 113.31% -210.66% -
  Horiz. % 60.52% 46.16% 23.13% 20.42% 14.72% -110.66% 100.00%
DY 3.66 0.00 0.00 0.70 5.99 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -88.31% 0.00% 0.00% -
  Horiz. % 61.10% 0.00% 0.00% 11.69% 100.00% - -
P/NAPS 0.63 0.63 0.65 0.65 0.62 0.60 0.65 -2.05%
  QoQ % 0.00% -3.08% 0.00% 4.84% 3.33% -7.69% -
  Horiz. % 96.92% 96.92% 100.00% 100.00% 95.38% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 -
Price 1.8300 1.8000 1.7900 1.8500 1.9000 1.8600 1.9700 -
P/RPS 0.52 0.53 0.53 0.51 0.52 0.53 0.55 -3.65%
  QoQ % -1.89% 0.00% 3.92% -1.92% -1.89% -3.64% -
  Horiz. % 94.55% 96.36% 96.36% 92.73% 94.55% 96.36% 100.00%
P/EPS 15.02 19.69 37.61 43.94 65.67 -9.14 9.17 38.75%
  QoQ % -23.72% -47.65% -14.41% -33.09% 818.49% -199.67% -
  Horiz. % 163.79% 214.72% 410.14% 479.17% 716.14% -99.67% 100.00%
EY 6.66 5.08 2.66 2.28 1.52 -10.94 10.90 -27.89%
  QoQ % 31.10% 90.98% 16.67% 50.00% 113.89% -200.37% -
  Horiz. % 61.10% 46.61% 24.40% 20.92% 13.94% -100.37% 100.00%
DY 3.64 0.00 0.00 0.70 5.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -87.52% 0.00% 0.00% -
  Horiz. % 64.88% 0.00% 0.00% 12.48% 100.00% - -
P/NAPS 0.63 0.63 0.62 0.65 0.66 0.67 0.66 -3.04%
  QoQ % 0.00% 1.61% -4.62% -1.52% -1.49% 1.52% -
  Horiz. % 95.45% 95.45% 93.94% 98.48% 100.00% 101.52% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers