Highlights

[LTKM] QoQ Cumulative Quarter Result on 2011-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -85.49%    YoY -     -4.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 157,163 118,307 76,629 38,391 149,591 111,588 72,333 67.68%
  QoQ % 32.84% 54.39% 99.60% -74.34% 34.06% 54.27% -
  Horiz. % 217.28% 163.56% 105.94% 53.08% 206.81% 154.27% 100.00%
PBT 19,297 16,014 7,550 5,123 23,596 17,732 10,222 52.69%
  QoQ % 20.50% 112.11% 47.37% -78.29% 33.07% 73.47% -
  Horiz. % 188.78% 156.66% 73.86% 50.12% 230.84% 173.47% 100.00%
Tax -17,434 -15,072 -11,956 -2,800 -7,584 -5,214 -2,932 227.86%
  QoQ % -15.67% -26.06% -327.00% 63.08% -45.45% -77.83% -
  Horiz. % 594.61% 514.05% 407.78% 95.50% 258.66% 177.83% 100.00%
NP 1,863 942 -4,406 2,323 16,012 12,518 7,290 -59.70%
  QoQ % 97.77% 121.38% -289.67% -85.49% 27.91% 71.71% -
  Horiz. % 25.56% 12.92% -60.44% 31.87% 219.64% 171.71% 100.00%
NP to SH 1,825 942 -4,406 2,323 16,012 12,518 7,290 -60.25%
  QoQ % 93.74% 121.38% -289.67% -85.49% 27.91% 71.71% -
  Horiz. % 25.03% 12.92% -60.44% 31.87% 219.64% 171.71% 100.00%
Tax Rate 90.35 % 94.12 % 158.36 % 54.66 % 32.14 % 29.40 % 28.68 % 114.75%
  QoQ % -4.01% -40.57% 189.72% 70.07% 9.32% 2.51% -
  Horiz. % 315.03% 328.17% 552.16% 190.59% 112.06% 102.51% 100.00%
Total Cost 155,300 117,365 81,035 36,068 133,579 99,070 65,043 78.55%
  QoQ % 32.32% 44.83% 124.67% -73.00% 34.83% 52.31% -
  Horiz. % 238.77% 180.44% 124.59% 55.45% 205.37% 152.31% 100.00%
Net Worth 123,978 125,455 120,006 129,776 125,860 124,542 119,383 2.55%
  QoQ % -1.18% 4.54% -7.53% 3.11% 1.06% 4.32% -
  Horiz. % 103.85% 105.09% 100.52% 108.71% 105.43% 104.32% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 563 3,472 - - 5,546 - - -
  QoQ % -83.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.16% 62.61% 0.00% 0.00% 100.00% - -
Div Payout % 30.88 % 368.66 % - % - % 34.64 % - % - % -
  QoQ % -91.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.15% 1,064.26% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 123,978 125,455 120,006 129,776 125,860 124,542 119,383 2.55%
  QoQ % -1.18% 4.54% -7.53% 3.11% 1.06% 4.32% -
  Horiz. % 103.85% 105.09% 100.52% 108.71% 105.43% 104.32% 100.00%
NOSH 43,349 43,410 43,323 43,258 42,664 42,505 42,334 1.59%
  QoQ % -0.14% 0.20% 0.15% 1.39% 0.37% 0.40% -
  Horiz. % 102.40% 102.54% 102.34% 102.18% 100.78% 100.40% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.19 % 0.80 % -5.75 % 6.05 % 10.70 % 11.22 % 10.08 % -75.90%
  QoQ % 48.75% 113.91% -195.04% -43.46% -4.63% 11.31% -
  Horiz. % 11.81% 7.94% -57.04% 60.02% 106.15% 111.31% 100.00%
ROE 1.47 % 0.75 % -3.67 % 1.79 % 12.72 % 10.05 % 6.11 % -61.28%
  QoQ % 96.00% 120.44% -305.03% -85.93% 26.57% 64.48% -
  Horiz. % 24.06% 12.27% -60.07% 29.30% 208.18% 164.48% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 362.55 272.53 176.88 88.75 350.62 262.52 170.86 65.05%
  QoQ % 33.03% 54.08% 99.30% -74.69% 33.56% 53.65% -
  Horiz. % 212.19% 159.50% 103.52% 51.94% 205.21% 153.65% 100.00%
EPS 4.21 2.18 -10.17 5.37 37.53 29.45 17.22 -60.87%
  QoQ % 93.12% 121.44% -289.39% -85.69% 27.44% 71.02% -
  Horiz. % 24.45% 12.66% -59.06% 31.18% 217.94% 171.02% 100.00%
DPS 1.30 8.00 0.00 0.00 13.00 0.00 0.00 -
  QoQ % -83.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.00% 61.54% 0.00% 0.00% 100.00% - -
NAPS 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 2.8200 0.94%
  QoQ % -1.04% 4.33% -7.67% 1.69% 0.68% 3.90% -
  Horiz. % 101.42% 102.48% 98.23% 106.38% 104.61% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 120.80 90.93 58.90 29.51 114.98 85.77 55.60 67.67%
  QoQ % 32.85% 54.38% 99.59% -74.33% 34.06% 54.26% -
  Horiz. % 217.27% 163.54% 105.94% 53.08% 206.80% 154.26% 100.00%
EPS 1.40 0.72 -3.39 1.79 12.31 9.62 5.60 -60.28%
  QoQ % 94.44% 121.24% -289.39% -85.46% 27.96% 71.79% -
  Horiz. % 25.00% 12.86% -60.54% 31.96% 219.82% 171.79% 100.00%
DPS 0.43 2.67 0.00 0.00 4.26 0.00 0.00 -
  QoQ % -83.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.09% 62.68% 0.00% 0.00% 100.00% - -
NAPS 0.9529 0.9643 0.9224 0.9975 0.9674 0.9573 0.9176 2.55%
  QoQ % -1.18% 4.54% -7.53% 3.11% 1.06% 4.33% -
  Horiz. % 103.85% 105.09% 100.52% 108.71% 105.43% 104.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 1.8200 -
P/RPS 0.51 0.65 0.94 2.19 0.54 0.72 1.07 -38.95%
  QoQ % -21.54% -30.85% -57.08% 305.56% -25.00% -32.71% -
  Horiz. % 47.66% 60.75% 87.85% 204.67% 50.47% 67.29% 100.00%
P/EPS 44.18 82.03 -16.32 36.13 5.01 6.38 10.57 159.25%
  QoQ % -46.14% 602.63% -145.17% 621.16% -21.47% -39.64% -
  Horiz. % 417.98% 776.06% -154.40% 341.82% 47.40% 60.36% 100.00%
EY 2.26 1.22 -6.13 2.77 19.96 15.66 9.46 -61.46%
  QoQ % 85.25% 119.90% -321.30% -86.12% 27.46% 65.54% -
  Horiz. % 23.89% 12.90% -64.80% 29.28% 210.99% 165.54% 100.00%
DY 0.70 4.49 0.00 0.00 6.91 0.00 0.00 -
  QoQ % -84.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.13% 64.98% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.62 0.60 0.65 0.64 0.64 0.65 -
  QoQ % 4.84% 3.33% -7.69% 1.56% 0.00% -1.54% -
  Horiz. % 100.00% 95.38% 92.31% 100.00% 98.46% 98.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 1.8600 -
P/RPS 0.51 0.70 1.05 2.22 0.59 0.70 1.09 -39.70%
  QoQ % -27.14% -33.33% -52.70% 276.27% -15.71% -35.78% -
  Horiz. % 46.79% 64.22% 96.33% 203.67% 54.13% 64.22% 100.00%
P/EPS 43.94 87.56 -18.29 36.69 5.52 6.28 10.80 154.64%
  QoQ % -49.82% 578.73% -149.85% 564.67% -12.10% -41.85% -
  Horiz. % 406.85% 810.74% -169.35% 339.72% 51.11% 58.15% 100.00%
EY 2.28 1.14 -5.47 2.73 18.13 15.92 9.26 -60.68%
  QoQ % 100.00% 120.84% -300.37% -84.94% 13.88% 71.92% -
  Horiz. % 24.62% 12.31% -59.07% 29.48% 195.79% 171.92% 100.00%
DY 0.70 4.21 0.00 0.00 6.28 0.00 0.00 -
  QoQ % -83.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.15% 67.04% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.66 0.67 0.66 0.70 0.63 0.66 -1.01%
  QoQ % -1.52% -1.49% 1.52% -5.71% 11.11% -4.55% -
  Horiz. % 98.48% 100.00% 101.52% 100.00% 106.06% 95.45% 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.
 


 

326  282  522  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers