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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS