Highlights

[LTKM] QoQ Cumulative Quarter Result on 2011-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -289.67%    YoY -     -160.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,503 157,163 118,307 76,629 38,391 149,591 111,588 -52.56%
  QoQ % -76.77% 32.84% 54.39% 99.60% -74.34% 34.06% -
  Horiz. % 32.71% 140.84% 106.02% 68.67% 34.40% 134.06% 100.00%
PBT 759 19,297 16,014 7,550 5,123 23,596 17,732 -87.79%
  QoQ % -96.07% 20.50% 112.11% 47.37% -78.29% 33.07% -
  Horiz. % 4.28% 108.83% 90.31% 42.58% 28.89% 133.07% 100.00%
Tax -244 -17,434 -15,072 -11,956 -2,800 -7,584 -5,214 -87.04%
  QoQ % 98.60% -15.67% -26.06% -327.00% 63.08% -45.45% -
  Horiz. % 4.68% 334.37% 289.07% 229.31% 53.70% 145.45% 100.00%
NP 515 1,863 942 -4,406 2,323 16,012 12,518 -88.11%
  QoQ % -72.36% 97.77% 121.38% -289.67% -85.49% 27.91% -
  Horiz. % 4.11% 14.88% 7.53% -35.20% 18.56% 127.91% 100.00%
NP to SH 515 1,825 942 -4,406 2,323 16,012 12,518 -88.11%
  QoQ % -71.78% 93.74% 121.38% -289.67% -85.49% 27.91% -
  Horiz. % 4.11% 14.58% 7.53% -35.20% 18.56% 127.91% 100.00%
Tax Rate 32.15 % 90.35 % 94.12 % 158.36 % 54.66 % 32.14 % 29.40 % 6.15%
  QoQ % -64.42% -4.01% -40.57% 189.72% 70.07% 9.32% -
  Horiz. % 109.35% 307.31% 320.14% 538.64% 185.92% 109.32% 100.00%
Total Cost 35,988 155,300 117,365 81,035 36,068 133,579 99,070 -49.12%
  QoQ % -76.83% 32.32% 44.83% 124.67% -73.00% 34.83% -
  Horiz. % 36.33% 156.76% 118.47% 81.80% 36.41% 134.83% 100.00%
Net Worth 124,205 123,978 125,455 120,006 129,776 125,860 124,542 -0.18%
  QoQ % 0.18% -1.18% 4.54% -7.53% 3.11% 1.06% -
  Horiz. % 99.73% 99.55% 100.73% 96.36% 104.20% 101.06% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 563 3,472 - - 5,546 - -
  QoQ % 0.00% -83.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.16% 62.61% 0.00% 0.00% 100.00% -
Div Payout % - % 30.88 % 368.66 % - % - % 34.64 % - % -
  QoQ % 0.00% -91.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.15% 1,064.26% 0.00% 0.00% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,205 123,978 125,455 120,006 129,776 125,860 124,542 -0.18%
  QoQ % 0.18% -1.18% 4.54% -7.53% 3.11% 1.06% -
  Horiz. % 99.73% 99.55% 100.73% 96.36% 104.20% 101.06% 100.00%
NOSH 43,277 43,349 43,410 43,323 43,258 42,664 42,505 1.21%
  QoQ % -0.17% -0.14% 0.20% 0.15% 1.39% 0.37% -
  Horiz. % 101.81% 101.98% 102.13% 101.92% 101.77% 100.37% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.41 % 1.19 % 0.80 % -5.75 % 6.05 % 10.70 % 11.22 % -74.94%
  QoQ % 18.49% 48.75% 113.91% -195.04% -43.46% -4.63% -
  Horiz. % 12.57% 10.61% 7.13% -51.25% 53.92% 95.37% 100.00%
ROE 0.41 % 1.47 % 0.75 % -3.67 % 1.79 % 12.72 % 10.05 % -88.17%
  QoQ % -72.11% 96.00% 120.44% -305.03% -85.93% 26.57% -
  Horiz. % 4.08% 14.63% 7.46% -36.52% 17.81% 126.57% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.35 362.55 272.53 176.88 88.75 350.62 262.52 -53.12%
  QoQ % -76.73% 33.03% 54.08% 99.30% -74.69% 33.56% -
  Horiz. % 32.13% 138.10% 103.81% 67.38% 33.81% 133.56% 100.00%
EPS 1.19 4.21 2.18 -10.17 5.37 37.53 29.45 -88.25%
  QoQ % -71.73% 93.12% 121.44% -289.39% -85.69% 27.44% -
  Horiz. % 4.04% 14.30% 7.40% -34.53% 18.23% 127.44% 100.00%
DPS 0.00 1.30 8.00 0.00 0.00 13.00 0.00 -
  QoQ % 0.00% -83.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.00% 61.54% 0.00% 0.00% 100.00% -
NAPS 2.8700 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 -1.37%
  QoQ % 0.35% -1.04% 4.33% -7.67% 1.69% 0.68% -
  Horiz. % 97.95% 97.61% 98.63% 94.54% 102.39% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.06 120.80 90.93 58.90 29.51 114.98 85.77 -52.55%
  QoQ % -76.77% 32.85% 54.38% 99.59% -74.33% 34.06% -
  Horiz. % 32.72% 140.84% 106.02% 68.67% 34.41% 134.06% 100.00%
EPS 0.40 1.40 0.72 -3.39 1.79 12.31 9.62 -88.02%
  QoQ % -71.43% 94.44% 121.24% -289.39% -85.46% 27.96% -
  Horiz. % 4.16% 14.55% 7.48% -35.24% 18.61% 127.96% 100.00%
DPS 0.00 0.43 2.67 0.00 0.00 4.26 0.00 -
  QoQ % 0.00% -83.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.09% 62.68% 0.00% 0.00% 100.00% -
NAPS 0.9547 0.9529 0.9643 0.9224 0.9975 0.9674 0.9573 -0.18%
  QoQ % 0.19% -1.18% 4.54% -7.53% 3.11% 1.06% -
  Horiz. % 99.73% 99.54% 100.73% 96.35% 104.20% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.8600 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 -
P/RPS 2.21 0.51 0.65 0.94 2.19 0.54 0.72 111.35%
  QoQ % 333.33% -21.54% -30.85% -57.08% 305.56% -25.00% -
  Horiz. % 306.94% 70.83% 90.28% 130.56% 304.17% 75.00% 100.00%
P/EPS 156.30 44.18 82.03 -16.32 36.13 5.01 6.38 745.16%
  QoQ % 253.78% -46.14% 602.63% -145.17% 621.16% -21.47% -
  Horiz. % 2,449.84% 692.48% 1,285.74% -255.80% 566.30% 78.53% 100.00%
EY 0.64 2.26 1.22 -6.13 2.77 19.96 15.66 -88.16%
  QoQ % -71.68% 85.25% 119.90% -321.30% -86.12% 27.46% -
  Horiz. % 4.09% 14.43% 7.79% -39.14% 17.69% 127.46% 100.00%
DY 0.00 0.70 4.49 0.00 0.00 6.91 0.00 -
  QoQ % 0.00% -84.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10.13% 64.98% 0.00% 0.00% 100.00% -
P/NAPS 0.65 0.65 0.62 0.60 0.65 0.64 0.64 1.04%
  QoQ % 0.00% 4.84% 3.33% -7.69% 1.56% 0.00% -
  Horiz. % 101.56% 101.56% 96.88% 93.75% 101.56% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 -
Price 1.7900 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 -
P/RPS 2.12 0.51 0.70 1.05 2.22 0.59 0.70 109.47%
  QoQ % 315.69% -27.14% -33.33% -52.70% 276.27% -15.71% -
  Horiz. % 302.86% 72.86% 100.00% 150.00% 317.14% 84.29% 100.00%
P/EPS 150.42 43.94 87.56 -18.29 36.69 5.52 6.28 732.54%
  QoQ % 242.33% -49.82% 578.73% -149.85% 564.67% -12.10% -
  Horiz. % 2,395.22% 699.68% 1,394.27% -291.24% 584.24% 87.90% 100.00%
EY 0.66 2.28 1.14 -5.47 2.73 18.13 15.92 -88.04%
  QoQ % -71.05% 100.00% 120.84% -300.37% -84.94% 13.88% -
  Horiz. % 4.15% 14.32% 7.16% -34.36% 17.15% 113.88% 100.00%
DY 0.00 0.70 4.21 0.00 0.00 6.28 0.00 -
  QoQ % 0.00% -83.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11.15% 67.04% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.65 0.66 0.67 0.66 0.70 0.63 -1.06%
  QoQ % -4.62% -1.52% -1.49% 1.52% -5.71% 11.11% -
  Horiz. % 98.41% 103.17% 104.76% 106.35% 104.76% 111.11% 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.
 


 

350  385  466  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 SANICHI 0.065+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers