Highlights

[LTKM] QoQ Cumulative Quarter Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -48.01%    YoY -     494.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 131,429 100,587 68,103 33,483 133,537 98,260 63,628 62.26%
  QoQ % 30.66% 47.70% 103.40% -74.93% 35.90% 54.43% -
  Horiz. % 206.56% 158.09% 107.03% 52.62% 209.87% 154.43% 100.00%
PBT 21,061 18,031 12,943 6,047 12,132 5,689 1,381 516.00%
  QoQ % 16.80% 39.31% 114.04% -50.16% 113.25% 311.95% -
  Horiz. % 1,525.05% 1,305.65% 937.22% 437.87% 878.49% 411.95% 100.00%
Tax -4,819 -3,813 -2,589 -1,428 -3,247 -1,654 -560 320.48%
  QoQ % -26.38% -47.28% -81.30% 56.02% -96.31% -195.36% -
  Horiz. % 860.54% 680.89% 462.32% 255.00% 579.82% 295.36% 100.00%
NP 16,242 14,218 10,354 4,619 8,885 4,035 821 632.80%
  QoQ % 14.24% 37.32% 124.16% -48.01% 120.20% 391.47% -
  Horiz. % 1,978.32% 1,731.79% 1,261.14% 562.61% 1,082.22% 491.47% 100.00%
NP to SH 16,242 14,244 10,359 4,619 8,885 4,035 821 632.80%
  QoQ % 14.03% 37.50% 124.27% -48.01% 120.20% 391.47% -
  Horiz. % 1,978.32% 1,734.96% 1,261.75% 562.61% 1,082.22% 491.47% 100.00%
Tax Rate 22.88 % 21.15 % 20.00 % 23.62 % 26.76 % 29.07 % 40.55 % -31.74%
  QoQ % 8.18% 5.75% -15.33% -11.73% -7.95% -28.31% -
  Horiz. % 56.42% 52.16% 49.32% 58.25% 65.99% 71.69% 100.00%
Total Cost 115,187 86,369 57,749 28,864 124,652 94,225 62,807 49.88%
  QoQ % 33.37% 49.56% 100.07% -76.84% 32.29% 50.02% -
  Horiz. % 183.40% 137.51% 91.95% 45.96% 198.47% 150.02% 100.00%
Net Worth 112,480 106,943 103,219 99,536 94,750 91,033 87,847 17.93%
  QoQ % 5.18% 3.61% 3.70% 5.05% 4.08% 3.63% -
  Horiz. % 128.04% 121.74% 117.50% 113.31% 107.86% 103.63% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,296 - - - 3,281 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.45% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 20.29 % - % - % - % 36.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.94% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 112,480 106,943 103,219 99,536 94,750 91,033 87,847 17.93%
  QoQ % 5.18% 3.61% 3.70% 5.05% 4.08% 3.63% -
  Horiz. % 128.04% 121.74% 117.50% 113.31% 107.86% 103.63% 100.00%
NOSH 41,201 41,131 41,123 41,130 41,017 41,006 41,050 0.25%
  QoQ % 0.17% 0.02% -0.02% 0.28% 0.03% -0.11% -
  Horiz. % 100.37% 100.20% 100.18% 100.20% 99.92% 99.89% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.36 % 14.14 % 15.20 % 13.80 % 6.65 % 4.11 % 1.29 % 351.74%
  QoQ % -12.59% -6.97% 10.14% 107.52% 61.80% 218.60% -
  Horiz. % 958.14% 1,096.12% 1,178.29% 1,069.77% 515.50% 318.60% 100.00%
ROE 14.44 % 13.32 % 10.04 % 4.64 % 9.38 % 4.43 % 0.93 % 523.42%
  QoQ % 8.41% 32.67% 116.38% -50.53% 111.74% 376.34% -
  Horiz. % 1,552.69% 1,432.26% 1,079.57% 498.92% 1,008.60% 476.34% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 318.99 244.55 165.61 81.41 325.56 239.62 155.00 61.87%
  QoQ % 30.44% 47.67% 103.43% -74.99% 35.87% 54.59% -
  Horiz. % 205.80% 157.77% 106.85% 52.52% 210.04% 154.59% 100.00%
EPS 39.42 34.63 25.19 11.23 21.66 9.84 2.00 630.99%
  QoQ % 13.83% 37.48% 124.31% -48.15% 120.12% 392.00% -
  Horiz. % 1,971.00% 1,731.50% 1,259.50% 561.50% 1,083.00% 492.00% 100.00%
DPS 8.00 0.00 0.00 0.00 8.00 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 2.7300 2.6000 2.5100 2.4200 2.3100 2.2200 2.1400 17.64%
  QoQ % 5.00% 3.59% 3.72% 4.76% 4.05% 3.74% -
  Horiz. % 127.57% 121.50% 117.29% 113.08% 107.94% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 101.02 77.31 52.35 25.74 102.64 75.52 48.91 62.26%
  QoQ % 30.67% 47.68% 103.38% -74.92% 35.91% 54.41% -
  Horiz. % 206.54% 158.07% 107.03% 52.63% 209.85% 154.41% 100.00%
EPS 12.48 10.95 7.96 3.55 6.83 3.10 0.63 633.45%
  QoQ % 13.97% 37.56% 124.23% -48.02% 120.32% 392.06% -
  Horiz. % 1,980.95% 1,738.10% 1,263.49% 563.49% 1,084.13% 492.06% 100.00%
DPS 2.53 0.00 0.00 0.00 2.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.40% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8645 0.8220 0.7934 0.7651 0.7283 0.6997 0.6752 17.93%
  QoQ % 5.17% 3.60% 3.70% 5.05% 4.09% 3.63% -
  Horiz. % 128.04% 121.74% 117.51% 113.31% 107.86% 103.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.6300 1.2800 1.2000 1.2000 1.1100 0.9500 0.9900 -
P/RPS 0.51 0.52 0.72 1.47 0.34 0.40 0.64 -14.06%
  QoQ % -1.92% -27.78% -51.02% 332.35% -15.00% -37.50% -
  Horiz. % 79.69% 81.25% 112.50% 229.69% 53.12% 62.50% 100.00%
P/EPS 4.13 3.70 4.76 10.69 5.12 9.65 49.50 -80.93%
  QoQ % 11.62% -22.27% -55.47% 108.79% -46.94% -80.51% -
  Horiz. % 8.34% 7.47% 9.62% 21.60% 10.34% 19.49% 100.00%
EY 24.18 27.05 20.99 9.36 19.51 10.36 2.02 424.08%
  QoQ % -10.61% 28.87% 124.25% -52.02% 88.32% 412.87% -
  Horiz. % 1,197.03% 1,339.11% 1,039.11% 463.37% 965.84% 512.87% 100.00%
DY 4.91 0.00 0.00 0.00 7.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.49 0.48 0.50 0.48 0.43 0.46 19.40%
  QoQ % 22.45% 2.08% -4.00% 4.17% 11.63% -6.52% -
  Horiz. % 130.43% 106.52% 104.35% 108.70% 104.35% 93.48% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 1.6400 1.4900 1.2200 1.2000 1.1600 1.0900 0.9500 -
P/RPS 0.51 0.61 0.74 1.47 0.36 0.45 0.61 -11.26%
  QoQ % -16.39% -17.57% -49.66% 308.33% -20.00% -26.23% -
  Horiz. % 83.61% 100.00% 121.31% 240.98% 59.02% 73.77% 100.00%
P/EPS 4.16 4.30 4.84 10.69 5.36 11.08 47.50 -80.31%
  QoQ % -3.26% -11.16% -54.72% 99.44% -51.62% -76.67% -
  Horiz. % 8.76% 9.05% 10.19% 22.51% 11.28% 23.33% 100.00%
EY 24.04 23.24 20.65 9.36 18.67 9.03 2.11 407.08%
  QoQ % 3.44% 12.54% 120.62% -49.87% 106.76% 327.96% -
  Horiz. % 1,139.34% 1,101.42% 978.67% 443.60% 884.83% 427.96% 100.00%
DY 4.88 0.00 0.00 0.00 6.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.57 0.49 0.50 0.50 0.49 0.44 22.99%
  QoQ % 5.26% 16.33% -2.00% 0.00% 2.04% 11.36% -
  Horiz. % 136.36% 129.55% 111.36% 113.64% 113.64% 111.36% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers