Highlights

[LTKM] QoQ Cumulative Quarter Result on 2012-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -71.78%    YoY -     -77.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 154,831 114,293 73,627 36,503 157,163 118,307 76,629 59.76%
  QoQ % 35.47% 55.23% 101.70% -76.77% 32.84% 54.39% -
  Horiz. % 202.05% 149.15% 96.08% 47.64% 205.10% 154.39% 100.00%
PBT 12,240 4,986 2,399 759 19,297 16,014 7,550 37.96%
  QoQ % 145.49% 107.84% 216.07% -96.07% 20.50% 112.11% -
  Horiz. % 162.12% 66.04% 31.77% 10.05% 255.59% 212.11% 100.00%
Tax -2,665 -1,020 -475 -244 -17,434 -15,072 -11,956 -63.20%
  QoQ % -161.27% -114.74% -94.67% 98.60% -15.67% -26.06% -
  Horiz. % 22.29% 8.53% 3.97% 2.04% 145.82% 126.06% 100.00%
NP 9,575 3,966 1,924 515 1,863 942 -4,406 -
  QoQ % 141.43% 106.13% 273.59% -72.36% 97.77% 121.38% -
  Horiz. % -217.32% -90.01% -43.67% -11.69% -42.28% -21.38% 100.00%
NP to SH 9,613 3,966 1,981 515 1,825 942 -4,406 -
  QoQ % 142.39% 100.20% 284.66% -71.78% 93.74% 121.38% -
  Horiz. % -218.18% -90.01% -44.96% -11.69% -41.42% -21.38% 100.00%
Tax Rate 21.77 % 20.46 % 19.80 % 32.15 % 90.35 % 94.12 % 158.36 % -73.33%
  QoQ % 6.40% 3.33% -38.41% -64.42% -4.01% -40.57% -
  Horiz. % 13.75% 12.92% 12.50% 20.30% 57.05% 59.43% 100.00%
Total Cost 145,256 110,327 71,703 35,988 155,300 117,365 81,035 47.51%
  QoQ % 31.66% 53.87% 99.24% -76.83% 32.32% 44.83% -
  Horiz. % 179.25% 136.15% 88.48% 44.41% 191.65% 144.83% 100.00%
Net Worth 133,144 125,835 123,758 124,205 123,978 125,455 120,006 7.16%
  QoQ % 5.81% 1.68% -0.36% 0.18% -1.18% 4.54% -
  Horiz. % 110.95% 104.86% 103.13% 103.50% 103.31% 104.54% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,903 2,169 - - 563 3,472 - -
  QoQ % 79.91% 0.00% 0.00% 0.00% -83.77% 0.00% -
  Horiz. % 112.39% 62.47% 0.00% 0.00% 16.23% 100.00% -
Div Payout % 40.60 % 54.70 % - % - % 30.88 % 368.66 % - % -
  QoQ % -25.78% 0.00% 0.00% 0.00% -91.62% 0.00% -
  Horiz. % 11.01% 14.84% 0.00% 0.00% 8.38% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 133,144 125,835 123,758 124,205 123,978 125,455 120,006 7.16%
  QoQ % 5.81% 1.68% -0.36% 0.18% -1.18% 4.54% -
  Horiz. % 110.95% 104.86% 103.13% 103.50% 103.31% 104.54% 100.00%
NOSH 43,369 43,391 43,347 43,277 43,349 43,410 43,323 0.07%
  QoQ % -0.05% 0.10% 0.16% -0.17% -0.14% 0.20% -
  Horiz. % 100.11% 100.16% 100.06% 99.89% 100.06% 100.20% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.18 % 3.47 % 2.61 % 1.41 % 1.19 % 0.80 % -5.75 % -
  QoQ % 78.10% 32.95% 85.11% 18.49% 48.75% 113.91% -
  Horiz. % -107.48% -60.35% -45.39% -24.52% -20.70% -13.91% 100.00%
ROE 7.22 % 3.15 % 1.60 % 0.41 % 1.47 % 0.75 % -3.67 % -
  QoQ % 129.21% 96.88% 290.24% -72.11% 96.00% 120.44% -
  Horiz. % -196.73% -85.83% -43.60% -11.17% -40.05% -20.44% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 357.00 263.40 169.85 84.35 362.55 272.53 176.88 59.64%
  QoQ % 35.54% 55.08% 101.36% -76.73% 33.03% 54.08% -
  Horiz. % 201.83% 148.91% 96.03% 47.69% 204.97% 154.08% 100.00%
EPS 22.17 9.14 4.57 1.19 4.21 2.18 -10.17 -
  QoQ % 142.56% 100.00% 284.03% -71.73% 93.12% 121.44% -
  Horiz. % -217.99% -89.87% -44.94% -11.70% -41.40% -21.44% 100.00%
DPS 9.00 5.00 0.00 0.00 1.30 8.00 0.00 -
  QoQ % 80.00% 0.00% 0.00% 0.00% -83.75% 0.00% -
  Horiz. % 112.50% 62.50% 0.00% 0.00% 16.25% 100.00% -
NAPS 3.0700 2.9000 2.8550 2.8700 2.8600 2.8900 2.7700 7.09%
  QoQ % 5.86% 1.58% -0.52% 0.35% -1.04% 4.33% -
  Horiz. % 110.83% 104.69% 103.07% 103.61% 103.25% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.01 87.85 56.59 28.06 120.80 90.93 58.90 59.76%
  QoQ % 35.47% 55.24% 101.67% -76.77% 32.85% 54.38% -
  Horiz. % 202.05% 149.15% 96.08% 47.64% 205.09% 154.38% 100.00%
EPS 7.39 3.05 1.52 0.40 1.40 0.72 -3.39 -
  QoQ % 142.30% 100.66% 280.00% -71.43% 94.44% 121.24% -
  Horiz. % -217.99% -89.97% -44.84% -11.80% -41.30% -21.24% 100.00%
DPS 3.00 1.67 0.00 0.00 0.43 2.67 0.00 -
  QoQ % 79.64% 0.00% 0.00% 0.00% -83.90% 0.00% -
  Horiz. % 112.36% 62.55% 0.00% 0.00% 16.10% 100.00% -
NAPS 1.0234 0.9672 0.9512 0.9547 0.9529 0.9643 0.9224 7.17%
  QoQ % 5.81% 1.68% -0.37% 0.19% -1.18% 4.54% -
  Horiz. % 110.95% 104.86% 103.12% 103.50% 103.31% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.8100 1.8200 1.7900 1.8600 1.8600 1.7800 1.6600 -
P/RPS 0.51 0.69 1.05 2.21 0.51 0.65 0.94 -33.45%
  QoQ % -26.09% -34.29% -52.49% 333.33% -21.54% -30.85% -
  Horiz. % 54.26% 73.40% 111.70% 235.11% 54.26% 69.15% 100.00%
P/EPS 8.17 19.91 39.17 156.30 44.18 82.03 -16.32 -
  QoQ % -58.97% -49.17% -74.94% 253.78% -46.14% 602.63% -
  Horiz. % -50.06% -122.00% -240.01% -957.72% -270.71% -502.63% 100.00%
EY 12.25 5.02 2.55 0.64 2.26 1.22 -6.13 -
  QoQ % 144.02% 96.86% 298.44% -71.68% 85.25% 119.90% -
  Horiz. % -199.84% -81.89% -41.60% -10.44% -36.87% -19.90% 100.00%
DY 4.97 2.75 0.00 0.00 0.70 4.49 0.00 -
  QoQ % 80.73% 0.00% 0.00% 0.00% -84.41% 0.00% -
  Horiz. % 110.69% 61.25% 0.00% 0.00% 15.59% 100.00% -
P/NAPS 0.59 0.63 0.63 0.65 0.65 0.62 0.60 -1.11%
  QoQ % -6.35% 0.00% -3.08% 0.00% 4.84% 3.33% -
  Horiz. % 98.33% 105.00% 105.00% 108.33% 108.33% 103.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 -
Price 1.8900 1.8300 1.8000 1.7900 1.8500 1.9000 1.8600 -
P/RPS 0.53 0.69 1.06 2.12 0.51 0.70 1.05 -36.58%
  QoQ % -23.19% -34.91% -50.00% 315.69% -27.14% -33.33% -
  Horiz. % 50.48% 65.71% 100.95% 201.90% 48.57% 66.67% 100.00%
P/EPS 8.53 20.02 39.39 150.42 43.94 87.56 -18.29 -
  QoQ % -57.39% -49.17% -73.81% 242.33% -49.82% 578.73% -
  Horiz. % -46.64% -109.46% -215.36% -822.42% -240.24% -478.73% 100.00%
EY 11.73 4.99 2.54 0.66 2.28 1.14 -5.47 -
  QoQ % 135.07% 96.46% 284.85% -71.05% 100.00% 120.84% -
  Horiz. % -214.44% -91.22% -46.44% -12.07% -41.68% -20.84% 100.00%
DY 4.76 2.73 0.00 0.00 0.70 4.21 0.00 -
  QoQ % 74.36% 0.00% 0.00% 0.00% -83.37% 0.00% -
  Horiz. % 113.06% 64.85% 0.00% 0.00% 16.63% 100.00% -
P/NAPS 0.62 0.63 0.63 0.62 0.65 0.66 0.67 -5.03%
  QoQ % -1.59% 0.00% 1.61% -4.62% -1.52% -1.49% -
  Horiz. % 92.54% 94.03% 94.03% 92.54% 97.01% 98.51% 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.
 


 

142  229  455  1320 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ARMADA 0.24-0.01 
 ALAM 0.11+0.005 
 SAPNRG-WA 0.130.00 
 ALAM-WA 0.065+0.01 
 KNM-WB 0.295+0.005 
Partners & Brokers