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.
 


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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS