Highlights

[LTKM] QoQ Cumulative Quarter Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -84.96%    YoY -     -47.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 149,591 111,588 72,333 34,020 131,429 100,587 68,103 69.06%
  QoQ % 34.06% 54.27% 112.62% -74.12% 30.66% 47.70% -
  Horiz. % 219.65% 163.85% 106.21% 49.95% 192.99% 147.70% 100.00%
PBT 23,596 17,732 10,222 3,576 21,061 18,031 12,943 49.29%
  QoQ % 33.07% 73.47% 185.85% -83.02% 16.80% 39.31% -
  Horiz. % 182.31% 137.00% 78.98% 27.63% 162.72% 139.31% 100.00%
Tax -7,584 -5,214 -2,932 -1,133 -4,819 -3,813 -2,589 104.86%
  QoQ % -45.45% -77.83% -158.78% 76.49% -26.38% -47.28% -
  Horiz. % 292.93% 201.39% 113.25% 43.76% 186.13% 147.28% 100.00%
NP 16,012 12,518 7,290 2,443 16,242 14,218 10,354 33.76%
  QoQ % 27.91% 71.71% 198.40% -84.96% 14.24% 37.32% -
  Horiz. % 154.65% 120.90% 70.41% 23.59% 156.87% 137.32% 100.00%
NP to SH 16,012 12,518 7,290 2,443 16,242 14,244 10,359 33.72%
  QoQ % 27.91% 71.71% 198.40% -84.96% 14.03% 37.50% -
  Horiz. % 154.57% 120.84% 70.37% 23.58% 156.79% 137.50% 100.00%
Tax Rate 32.14 % 29.40 % 28.68 % 31.68 % 22.88 % 21.15 % 20.00 % 37.24%
  QoQ % 9.32% 2.51% -9.47% 38.46% 8.18% 5.75% -
  Horiz. % 160.70% 147.00% 143.40% 158.40% 114.40% 105.75% 100.00%
Total Cost 133,579 99,070 65,043 31,577 115,187 86,369 57,749 74.99%
  QoQ % 34.83% 52.31% 105.98% -72.59% 33.37% 49.56% -
  Horiz. % 231.31% 171.55% 112.63% 54.68% 199.46% 149.56% 100.00%
Net Worth 125,860 124,542 119,383 118,745 112,480 106,943 103,219 14.15%
  QoQ % 1.06% 4.32% 0.54% 5.57% 5.18% 3.61% -
  Horiz. % 121.93% 120.66% 115.66% 115.04% 108.97% 103.61% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,546 - - - 3,296 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.27% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 34.64 % - % - % - % 20.29 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.72% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 125,860 124,542 119,383 118,745 112,480 106,943 103,219 14.15%
  QoQ % 1.06% 4.32% 0.54% 5.57% 5.18% 3.61% -
  Horiz. % 121.93% 120.66% 115.66% 115.04% 108.97% 103.61% 100.00%
NOSH 42,664 42,505 42,334 42,560 41,201 41,131 41,123 2.49%
  QoQ % 0.37% 0.40% -0.53% 3.30% 0.17% 0.02% -
  Horiz. % 103.75% 103.36% 102.94% 103.50% 100.19% 100.02% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.70 % 11.22 % 10.08 % 7.18 % 12.36 % 14.14 % 15.20 % -20.88%
  QoQ % -4.63% 11.31% 40.39% -41.91% -12.59% -6.97% -
  Horiz. % 70.39% 73.82% 66.32% 47.24% 81.32% 93.03% 100.00%
ROE 12.72 % 10.05 % 6.11 % 2.06 % 14.44 % 13.32 % 10.04 % 17.10%
  QoQ % 26.57% 64.48% 196.60% -85.73% 8.41% 32.67% -
  Horiz. % 126.69% 100.10% 60.86% 20.52% 143.82% 132.67% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 350.62 262.52 170.86 79.93 318.99 244.55 165.61 64.95%
  QoQ % 33.56% 53.65% 113.76% -74.94% 30.44% 47.67% -
  Horiz. % 211.71% 158.52% 103.17% 48.26% 192.62% 147.67% 100.00%
EPS 37.53 29.45 17.22 5.74 39.42 34.63 25.19 30.48%
  QoQ % 27.44% 71.02% 200.00% -85.44% 13.83% 37.48% -
  Horiz. % 148.99% 116.91% 68.36% 22.79% 156.49% 137.48% 100.00%
DPS 13.00 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. % 162.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9500 2.9300 2.8200 2.7900 2.7300 2.6000 2.5100 11.38%
  QoQ % 0.68% 3.90% 1.08% 2.20% 5.00% 3.59% -
  Horiz. % 117.53% 116.73% 112.35% 111.16% 108.76% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 114.98 85.77 55.60 26.15 101.02 77.31 52.35 69.05%
  QoQ % 34.06% 54.26% 112.62% -74.11% 30.67% 47.68% -
  Horiz. % 219.64% 163.84% 106.21% 49.95% 192.97% 147.68% 100.00%
EPS 12.31 9.62 5.60 1.88 12.48 10.95 7.96 33.77%
  QoQ % 27.96% 71.79% 197.87% -84.94% 13.97% 37.56% -
  Horiz. % 154.65% 120.85% 70.35% 23.62% 156.78% 137.56% 100.00%
DPS 4.26 0.00 0.00 0.00 2.53 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.38% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9674 0.9573 0.9176 0.9127 0.8645 0.8220 0.7934 14.15%
  QoQ % 1.06% 4.33% 0.54% 5.58% 5.17% 3.60% -
  Horiz. % 121.93% 120.66% 115.65% 115.04% 108.96% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8800 1.8800 1.8200 1.6900 1.6300 1.2800 1.2000 -
P/RPS 0.54 0.72 1.07 2.11 0.51 0.52 0.72 -17.47%
  QoQ % -25.00% -32.71% -49.29% 313.73% -1.92% -27.78% -
  Horiz. % 75.00% 100.00% 148.61% 293.06% 70.83% 72.22% 100.00%
P/EPS 5.01 6.38 10.57 29.44 4.13 3.70 4.76 3.47%
  QoQ % -21.47% -39.64% -64.10% 612.83% 11.62% -22.27% -
  Horiz. % 105.25% 134.03% 222.06% 618.49% 86.76% 77.73% 100.00%
EY 19.96 15.66 9.46 3.40 24.18 27.05 20.99 -3.30%
  QoQ % 27.46% 65.54% 178.24% -85.94% -10.61% 28.87% -
  Horiz. % 95.09% 74.61% 45.07% 16.20% 115.20% 128.87% 100.00%
DY 6.91 0.00 0.00 0.00 4.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.64 0.65 0.61 0.60 0.49 0.48 21.16%
  QoQ % 0.00% -1.54% 6.56% 1.67% 22.45% 2.08% -
  Horiz. % 133.33% 133.33% 135.42% 127.08% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 -
Price 2.0700 1.8500 1.8600 2.2000 1.6400 1.4900 1.2200 -
P/RPS 0.59 0.70 1.09 2.75 0.51 0.61 0.74 -14.03%
  QoQ % -15.71% -35.78% -60.36% 439.22% -16.39% -17.57% -
  Horiz. % 79.73% 94.59% 147.30% 371.62% 68.92% 82.43% 100.00%
P/EPS 5.52 6.28 10.80 38.33 4.16 4.30 4.84 9.17%
  QoQ % -12.10% -41.85% -71.82% 821.39% -3.26% -11.16% -
  Horiz. % 114.05% 129.75% 223.14% 791.94% 85.95% 88.84% 100.00%
EY 18.13 15.92 9.26 2.61 24.04 23.24 20.65 -8.32%
  QoQ % 13.88% 71.92% 254.79% -89.14% 3.44% 12.54% -
  Horiz. % 87.80% 77.09% 44.84% 12.64% 116.42% 112.54% 100.00%
DY 6.28 0.00 0.00 0.00 4.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.69% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.63 0.66 0.79 0.60 0.57 0.49 26.87%
  QoQ % 11.11% -4.55% -16.46% 31.67% 5.26% 16.33% -
  Horiz. % 142.86% 128.57% 134.69% 161.22% 122.45% 116.33% 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
Partners & Brokers