Highlights

[LTKM] QoQ Annualized Quarter Result on 2013-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     81.79%    YoY -     426.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 177,785 172,218 174,160 154,831 152,390 147,254 146,012 13.99%
  QoQ % 3.23% -1.12% 12.48% 1.60% 3.49% 0.85% -
  Horiz. % 121.76% 117.95% 119.28% 106.04% 104.37% 100.85% 100.00%
PBT 31,388 30,354 33,156 12,240 6,648 4,798 3,036 372.56%
  QoQ % 3.41% -8.45% 170.88% 84.12% 38.56% 58.04% -
  Horiz. % 1,033.86% 999.80% 1,092.09% 403.16% 218.97% 158.04% 100.00%
Tax -8,844 -7,952 -8,916 -2,665 -1,360 -950 -976 332.90%
  QoQ % -11.22% 10.81% -234.56% -95.96% -43.16% 2.66% -
  Horiz. % 906.15% 814.75% 913.52% 273.05% 139.34% 97.34% 100.00%
NP 22,544 22,402 24,240 9,575 5,288 3,848 2,060 390.78%
  QoQ % 0.63% -7.58% 153.16% 81.07% 37.42% 86.80% -
  Horiz. % 1,094.37% 1,087.48% 1,176.70% 464.81% 256.70% 186.80% 100.00%
NP to SH 22,544 22,402 24,240 9,613 5,288 3,962 2,060 390.78%
  QoQ % 0.63% -7.58% 152.16% 81.79% 33.47% 92.33% -
  Horiz. % 1,094.37% 1,087.48% 1,176.70% 466.65% 256.70% 192.33% 100.00%
Tax Rate 28.18 % 26.20 % 26.89 % 21.77 % 20.46 % 19.80 % 32.15 % -8.39%
  QoQ % 7.56% -2.57% 23.52% 6.40% 3.33% -38.41% -
  Horiz. % 87.65% 81.49% 83.64% 67.71% 63.64% 61.59% 100.00%
Total Cost 155,241 149,816 149,920 145,256 147,102 143,406 143,952 5.15%
  QoQ % 3.62% -0.07% 3.21% -1.26% 2.58% -0.38% -
  Horiz. % 107.84% 104.07% 104.15% 100.91% 102.19% 99.62% 100.00%
Net Worth 147,440 141,367 139,245 133,144 125,835 123,758 124,205 12.08%
  QoQ % 4.30% 1.52% 4.58% 5.81% 1.68% -0.36% -
  Horiz. % 118.71% 113.82% 112.11% 107.20% 101.31% 99.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,903 2,892 - - -
  QoQ % 0.00% 0.00% 0.00% 34.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.93% 100.00% - -
Div Payout % - % - % - % 40.60 % 54.70 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -25.78% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 74.22% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 147,440 141,367 139,245 133,144 125,835 123,758 124,205 12.08%
  QoQ % 4.30% 1.52% 4.58% 5.81% 1.68% -0.36% -
  Horiz. % 118.71% 113.82% 112.11% 107.20% 101.31% 99.64% 100.00%
NOSH 43,364 43,364 43,378 43,369 43,391 43,347 43,277 0.13%
  QoQ % 0.00% -0.03% 0.02% -0.05% 0.10% 0.16% -
  Horiz. % 100.20% 100.20% 100.23% 100.21% 100.26% 100.16% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.68 % 13.01 % 13.92 % 6.18 % 3.47 % 2.61 % 1.41 % 330.72%
  QoQ % -2.54% -6.54% 125.24% 78.10% 32.95% 85.11% -
  Horiz. % 899.29% 922.70% 987.23% 438.30% 246.10% 185.11% 100.00%
ROE 15.29 % 15.85 % 17.41 % 7.22 % 4.20 % 3.20 % 1.66 % 337.63%
  QoQ % -3.53% -8.96% 141.14% 71.90% 31.25% 92.77% -
  Horiz. % 921.08% 954.82% 1,048.80% 434.94% 253.01% 192.77% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 409.97 397.14 401.49 357.00 351.20 339.70 337.39 13.83%
  QoQ % 3.23% -1.08% 12.46% 1.65% 3.39% 0.68% -
  Horiz. % 121.51% 117.71% 119.00% 105.81% 104.09% 100.68% 100.00%
EPS 51.99 51.66 55.88 22.17 12.19 9.14 4.76 390.14%
  QoQ % 0.64% -7.55% 152.05% 81.87% 33.37% 92.02% -
  Horiz. % 1,092.23% 1,085.29% 1,173.95% 465.76% 256.09% 192.02% 100.00%
DPS 0.00 0.00 0.00 9.00 6.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 34.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.93% 100.00% - -
NAPS 3.4000 3.2600 3.2100 3.0700 2.9000 2.8550 2.8700 11.93%
  QoQ % 4.29% 1.56% 4.56% 5.86% 1.58% -0.52% -
  Horiz. % 118.47% 113.59% 111.85% 106.97% 101.05% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 136.65 132.37 133.86 119.01 117.13 113.18 112.23 13.98%
  QoQ % 3.23% -1.11% 12.48% 1.61% 3.49% 0.85% -
  Horiz. % 121.76% 117.95% 119.27% 106.04% 104.37% 100.85% 100.00%
EPS 17.33 17.22 18.63 7.39 4.06 3.05 1.58 391.51%
  QoQ % 0.64% -7.57% 152.10% 82.02% 33.11% 93.04% -
  Horiz. % 1,096.84% 1,089.87% 1,179.11% 467.72% 256.96% 193.04% 100.00%
DPS 0.00 0.00 0.00 3.00 2.22 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 35.14% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 135.14% 100.00% - -
NAPS 1.1333 1.0866 1.0703 1.0234 0.9672 0.9512 0.9547 12.08%
  QoQ % 4.30% 1.52% 4.58% 5.81% 1.68% -0.37% -
  Horiz. % 118.71% 113.82% 112.11% 107.20% 101.31% 99.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8000 2.1000 1.9000 1.8100 1.8200 1.7900 1.8600 -
P/RPS 0.68 0.53 0.47 0.51 0.52 0.53 0.55 15.15%
  QoQ % 28.30% 12.77% -7.84% -1.92% -1.89% -3.64% -
  Horiz. % 123.64% 96.36% 85.45% 92.73% 94.55% 96.36% 100.00%
P/EPS 5.39 4.07 3.40 8.17 14.93 19.58 39.08 -73.21%
  QoQ % 32.43% 19.71% -58.38% -45.28% -23.75% -49.90% -
  Horiz. % 13.79% 10.41% 8.70% 20.91% 38.20% 50.10% 100.00%
EY 18.57 24.60 29.41 12.25 6.70 5.11 2.56 273.38%
  QoQ % -24.51% -16.35% 140.08% 82.84% 31.12% 99.61% -
  Horiz. % 725.39% 960.94% 1,148.83% 478.52% 261.72% 199.61% 100.00%
DY 0.00 0.00 0.00 4.97 3.66 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 35.79% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 135.79% 100.00% - -
P/NAPS 0.82 0.64 0.59 0.59 0.63 0.63 0.65 16.70%
  QoQ % 28.13% 8.47% 0.00% -6.35% 0.00% -3.08% -
  Horiz. % 126.15% 98.46% 90.77% 90.77% 96.92% 96.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 -
Price 2.8800 2.6500 1.9800 1.8900 1.8300 1.8000 1.7900 -
P/RPS 0.70 0.67 0.49 0.53 0.52 0.53 0.53 20.32%
  QoQ % 4.48% 36.73% -7.55% 1.92% -1.89% 0.00% -
  Horiz. % 132.08% 126.42% 92.45% 100.00% 98.11% 100.00% 100.00%
P/EPS 5.54 5.13 3.54 8.53 15.02 19.69 37.61 -72.01%
  QoQ % 7.99% 44.92% -58.50% -43.21% -23.72% -47.65% -
  Horiz. % 14.73% 13.64% 9.41% 22.68% 39.94% 52.35% 100.00%
EY 18.05 19.49 28.22 11.73 6.66 5.08 2.66 257.18%
  QoQ % -7.39% -30.94% 140.58% 76.13% 31.10% 90.98% -
  Horiz. % 678.57% 732.71% 1,060.90% 440.98% 250.38% 190.98% 100.00%
DY 0.00 0.00 0.00 4.76 3.64 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 30.77% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 130.77% 100.00% - -
P/NAPS 0.85 0.81 0.62 0.62 0.63 0.63 0.62 23.34%
  QoQ % 4.94% 30.65% 0.00% -1.59% 0.00% 1.61% -
  Horiz. % 137.10% 130.65% 100.00% 100.00% 101.61% 101.61% 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