Highlights

[LTKM] QoQ Cumulative Quarter Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -104.25%    YoY -     -116.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,209 76,608 48,155 22,386 85,549 63,027 41,098 90.56%
  QoQ % 41.25% 59.09% 115.11% -73.83% 35.73% 53.36% -
  Horiz. % 263.30% 186.40% 117.17% 54.47% 208.16% 153.36% 100.00%
PBT 7,757 6,272 2,685 -231 5,675 4,754 2,937 90.96%
  QoQ % 23.68% 133.59% 1,262.34% -104.07% 19.37% 61.87% -
  Horiz. % 264.11% 213.55% 91.42% -7.87% 193.22% 161.87% 100.00%
Tax -1,331 -1,334 -297 0 -239 -707 -256 199.82%
  QoQ % 0.22% -349.16% 0.00% 0.00% 66.20% -176.17% -
  Horiz. % 519.92% 521.09% 116.02% -0.00% 93.36% 276.17% 100.00%
NP 6,426 4,938 2,388 -231 5,436 4,047 2,681 79.00%
  QoQ % 30.13% 106.78% 1,133.77% -104.25% 34.32% 50.95% -
  Horiz. % 239.69% 184.18% 89.07% -8.62% 202.76% 150.95% 100.00%
NP to SH 6,426 4,938 2,388 -231 5,436 4,047 2,681 79.00%
  QoQ % 30.13% 106.78% 1,133.77% -104.25% 34.32% 50.95% -
  Horiz. % 239.69% 184.18% 89.07% -8.62% 202.76% 150.95% 100.00%
Tax Rate 17.16 % 21.27 % 11.06 % - % 4.21 % 14.87 % 8.72 % 56.97%
  QoQ % -19.32% 92.31% 0.00% 0.00% -71.69% 70.53% -
  Horiz. % 196.79% 243.92% 126.83% 0.00% 48.28% 170.53% 100.00%
Total Cost 101,783 71,670 45,767 22,617 80,113 58,980 38,417 91.36%
  QoQ % 42.02% 56.60% 102.36% -71.77% 35.83% 53.53% -
  Horiz. % 264.94% 186.56% 119.13% 58.87% 208.54% 153.53% 100.00%
Net Worth 89,375 90,154 86,426 86,212 86,074 85,609 84,447 3.85%
  QoQ % -0.86% 4.31% 0.25% 0.16% 0.54% 1.38% -
  Horiz. % 105.84% 106.76% 102.34% 102.09% 101.93% 101.38% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,099 - - - 4,098 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.02% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 63.80 % - % - % - % 75.40 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.62% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 89,375 90,154 86,426 86,212 86,074 85,609 84,447 3.85%
  QoQ % -0.86% 4.31% 0.25% 0.16% 0.54% 1.38% -
  Horiz. % 105.84% 106.76% 102.34% 102.09% 101.93% 101.38% 100.00%
NOSH 40,998 40,979 40,960 41,249 40,987 40,961 40,993 0.01%
  QoQ % 0.05% 0.05% -0.70% 0.64% 0.06% -0.08% -
  Horiz. % 100.01% 99.96% 99.92% 100.62% 99.99% 99.92% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.94 % 6.45 % 4.96 % -1.03 % 6.35 % 6.42 % 6.52 % -6.02%
  QoQ % -7.91% 30.04% 581.55% -116.22% -1.09% -1.53% -
  Horiz. % 91.10% 98.93% 76.07% -15.80% 97.39% 98.47% 100.00%
ROE 7.19 % 5.48 % 2.76 % -0.27 % 6.32 % 4.73 % 3.17 % 72.54%
  QoQ % 31.20% 98.55% 1,122.22% -104.27% 33.62% 49.21% -
  Horiz. % 226.81% 172.87% 87.07% -8.52% 199.37% 149.21% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 263.94 186.94 117.56 54.27 208.72 153.87 100.25 90.56%
  QoQ % 41.19% 59.02% 116.62% -74.00% 35.65% 53.49% -
  Horiz. % 263.28% 186.47% 117.27% 54.13% 208.20% 153.49% 100.00%
EPS 15.68 12.05 5.83 -0.56 13.26 9.88 6.54 79.04%
  QoQ % 30.12% 106.69% 1,141.07% -104.22% 34.21% 51.07% -
  Horiz. % 239.76% 184.25% 89.14% -8.56% 202.75% 151.07% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1800 2.2000 2.1100 2.0900 2.1000 2.0900 2.0600 3.84%
  QoQ % -0.91% 4.27% 0.96% -0.48% 0.48% 1.46% -
  Horiz. % 105.83% 106.80% 102.43% 101.46% 101.94% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.17 58.88 37.01 17.21 65.75 48.44 31.59 90.56%
  QoQ % 41.25% 59.09% 115.05% -73.83% 35.73% 53.34% -
  Horiz. % 263.28% 186.39% 117.16% 54.48% 208.14% 153.34% 100.00%
EPS 4.94 3.80 1.84 -0.18 4.18 3.11 2.06 79.06%
  QoQ % 30.00% 106.52% 1,122.22% -104.31% 34.41% 50.97% -
  Horiz. % 239.81% 184.47% 89.32% -8.74% 202.91% 150.97% 100.00%
DPS 3.15 0.00 0.00 0.00 3.15 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6870 0.6929 0.6643 0.6626 0.6616 0.6580 0.6491 3.85%
  QoQ % -0.85% 4.31% 0.26% 0.15% 0.55% 1.37% -
  Horiz. % 105.84% 106.75% 102.34% 102.08% 101.93% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.0800 1.1000 1.0500 1.0500 1.0700 1.0500 1.1600 -
P/RPS 0.41 0.59 0.89 1.93 0.51 0.68 1.16 -49.98%
  QoQ % -30.51% -33.71% -53.89% 278.43% -25.00% -41.38% -
  Horiz. % 35.34% 50.86% 76.72% 166.38% 43.97% 58.62% 100.00%
P/EPS 6.89 9.13 18.01 -187.50 8.07 10.63 17.74 -46.74%
  QoQ % -24.53% -49.31% 109.61% -2,423.42% -24.08% -40.08% -
  Horiz. % 38.84% 51.47% 101.52% -1,056.93% 45.49% 59.92% 100.00%
EY 14.51 10.95 5.55 -0.53 12.39 9.41 5.64 87.65%
  QoQ % 32.51% 97.30% 1,147.17% -104.28% 31.67% 66.84% -
  Horiz. % 257.27% 194.15% 98.40% -9.40% 219.68% 166.84% 100.00%
DY 9.26 0.00 0.00 0.00 9.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.04% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.50 0.50 0.50 0.51 0.50 0.56 -7.27%
  QoQ % 0.00% 0.00% 0.00% -1.96% 2.00% -10.71% -
  Horiz. % 89.29% 89.29% 89.29% 89.29% 91.07% 89.29% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 1.0700 1.0500 1.1000 1.1300 1.0300 1.0600 1.1400 -
P/RPS 0.41 0.56 0.94 2.08 0.49 0.69 1.14 -49.40%
  QoQ % -26.79% -40.43% -54.81% 324.49% -28.99% -39.47% -
  Horiz. % 35.96% 49.12% 82.46% 182.46% 42.98% 60.53% 100.00%
P/EPS 6.83 8.71 18.87 -201.79 7.77 10.73 17.43 -46.42%
  QoQ % -21.58% -53.84% 109.35% -2,697.04% -27.59% -38.44% -
  Horiz. % 39.19% 49.97% 108.26% -1,157.72% 44.58% 61.56% 100.00%
EY 14.65 11.48 5.30 -0.50 12.88 9.32 5.74 86.65%
  QoQ % 27.61% 116.60% 1,160.00% -103.88% 38.20% 62.37% -
  Horiz. % 255.23% 200.00% 92.33% -8.71% 224.39% 162.37% 100.00%
DY 9.35 0.00 0.00 0.00 9.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.49 0.48 0.52 0.54 0.49 0.51 0.55 -7.41%
  QoQ % 2.08% -7.69% -3.70% 10.20% -3.92% -7.27% -
  Horiz. % 89.09% 87.27% 94.55% 98.18% 89.09% 92.73% 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. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers