Highlights

[LTKM] QoQ Quarter Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -4.76%    YoY -     494.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 30,842 32,484 34,619 33,483 35,277 34,632 34,658 -7.49%
  QoQ % -5.05% -6.17% 3.39% -5.09% 1.86% -0.08% -
  Horiz. % 88.99% 93.73% 99.89% 96.61% 101.79% 99.92% 100.00%
PBT 3,030 5,087 6,895 6,047 6,443 4,307 2,537 12.58%
  QoQ % -40.44% -26.22% 14.02% -6.15% 49.59% 69.77% -
  Horiz. % 119.43% 200.51% 271.78% 238.35% 253.96% 169.77% 100.00%
Tax -1,006 -1,224 -1,160 -1,428 -1,593 -1,093 -545 50.53%
  QoQ % 17.81% -5.52% 18.77% 10.36% -45.75% -100.55% -
  Horiz. % 184.59% 224.59% 212.84% 262.02% 292.29% 200.55% 100.00%
NP 2,024 3,863 5,735 4,619 4,850 3,214 1,992 1.07%
  QoQ % -47.61% -32.64% 24.16% -4.76% 50.90% 61.35% -
  Horiz. % 101.61% 193.93% 287.90% 231.88% 243.47% 161.35% 100.00%
NP to SH 2,024 3,883 5,740 4,619 4,850 3,214 1,992 1.07%
  QoQ % -47.88% -32.35% 24.27% -4.76% 50.90% 61.35% -
  Horiz. % 101.61% 194.93% 288.15% 231.88% 243.47% 161.35% 100.00%
Tax Rate 33.20 % 24.06 % 16.82 % 23.62 % 24.72 % 25.38 % 21.48 % 33.72%
  QoQ % 37.99% 43.04% -28.79% -4.45% -2.60% 18.16% -
  Horiz. % 154.56% 112.01% 78.31% 109.96% 115.08% 118.16% 100.00%
Total Cost 28,818 28,621 28,884 28,864 30,427 31,418 32,666 -8.02%
  QoQ % 0.69% -0.91% 0.07% -5.14% -3.15% -3.82% -
  Horiz. % 88.22% 87.62% 88.42% 88.36% 93.15% 96.18% 100.00%
Net Worth 113,261 106,947 103,204 99,536 94,849 91,008 87,713 18.60%
  QoQ % 5.90% 3.63% 3.69% 4.94% 4.22% 3.76% -
  Horiz. % 129.13% 121.93% 117.66% 113.48% 108.14% 103.76% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,319 - - - 3,284 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.04% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 163.98 % - % - % - % 67.73 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.11% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 113,261 106,947 103,204 99,536 94,849 91,008 87,713 18.60%
  QoQ % 5.90% 3.63% 3.69% 4.94% 4.22% 3.76% -
  Horiz. % 129.13% 121.93% 117.66% 113.48% 108.14% 103.76% 100.00%
NOSH 41,487 41,133 41,117 41,130 41,060 40,994 40,987 0.81%
  QoQ % 0.86% 0.04% -0.03% 0.17% 0.16% 0.02% -
  Horiz. % 101.22% 100.36% 100.32% 100.35% 100.18% 100.02% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.56 % 11.89 % 16.57 % 13.80 % 13.75 % 9.28 % 5.75 % 9.19%
  QoQ % -44.83% -28.24% 20.07% 0.36% 48.17% 61.39% -
  Horiz. % 114.09% 206.78% 288.17% 240.00% 239.13% 161.39% 100.00%
ROE 1.79 % 3.63 % 5.56 % 4.64 % 5.11 % 3.53 % 2.27 % -14.66%
  QoQ % -50.69% -34.71% 19.83% -9.20% 44.76% 55.51% -
  Horiz. % 78.85% 159.91% 244.93% 204.41% 225.11% 155.51% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 74.34 78.97 84.20 81.41 85.91 84.48 84.56 -8.24%
  QoQ % -5.86% -6.21% 3.43% -5.24% 1.69% -0.09% -
  Horiz. % 87.91% 93.39% 99.57% 96.27% 101.60% 99.91% 100.00%
EPS 4.79 9.44 13.96 11.23 11.81 7.84 4.86 -0.96%
  QoQ % -49.26% -32.38% 24.31% -4.91% 50.64% 61.32% -
  Horiz. % 98.56% 194.24% 287.24% 231.07% 243.00% 161.32% 100.00%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.7300 2.6000 2.5100 2.4200 2.3100 2.2200 2.1400 17.64%
  QoQ % 5.00% 3.59% 3.72% 4.76% 4.05% 3.74% -
  Horiz. % 127.57% 121.50% 117.29% 113.08% 107.94% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.71 24.97 26.61 25.74 27.11 26.62 26.64 -7.48%
  QoQ % -5.05% -6.16% 3.38% -5.05% 1.84% -0.08% -
  Horiz. % 89.00% 93.73% 99.89% 96.62% 101.76% 99.92% 100.00%
EPS 1.56 2.98 4.41 3.55 3.73 2.47 1.53 1.30%
  QoQ % -47.65% -32.43% 24.23% -4.83% 51.01% 61.44% -
  Horiz. % 101.96% 194.77% 288.24% 232.03% 243.79% 161.44% 100.00%
DPS 2.55 0.00 0.00 0.00 2.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.19% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8705 0.8220 0.7932 0.7651 0.7290 0.6995 0.6742 18.59%
  QoQ % 5.90% 3.63% 3.67% 4.95% 4.22% 3.75% -
  Horiz. % 129.12% 121.92% 117.65% 113.48% 108.13% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.6300 1.2800 1.2000 1.2000 1.1100 0.9500 0.9900 -
P/RPS 2.19 1.62 1.43 1.47 1.29 1.12 1.17 51.94%
  QoQ % 35.19% 13.29% -2.72% 13.95% 15.18% -4.27% -
  Horiz. % 187.18% 138.46% 122.22% 125.64% 110.26% 95.73% 100.00%
P/EPS 33.41 13.56 8.60 10.69 9.40 12.12 20.37 39.12%
  QoQ % 146.39% 57.67% -19.55% 13.72% -22.44% -40.50% -
  Horiz. % 164.02% 66.57% 42.22% 52.48% 46.15% 59.50% 100.00%
EY 2.99 7.38 11.63 9.36 10.64 8.25 4.91 -28.18%
  QoQ % -59.49% -36.54% 24.25% -12.03% 28.97% 68.02% -
  Horiz. % 60.90% 150.31% 236.86% 190.63% 216.70% 168.02% 100.00%
DY 4.91 0.00 0.00 0.00 7.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.49 0.48 0.50 0.48 0.43 0.46 19.40%
  QoQ % 22.45% 2.08% -4.00% 4.17% 11.63% -6.52% -
  Horiz. % 130.43% 106.52% 104.35% 108.70% 104.35% 93.48% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 1.6400 1.4900 1.2200 1.2000 1.1600 1.0900 0.9500 -
P/RPS 2.21 1.89 1.45 1.47 1.35 1.29 1.12 57.38%
  QoQ % 16.93% 30.34% -1.36% 8.89% 4.65% 15.18% -
  Horiz. % 197.32% 168.75% 129.46% 131.25% 120.54% 115.18% 100.00%
P/EPS 33.62 15.78 8.74 10.69 9.82 13.90 19.55 43.59%
  QoQ % 113.05% 80.55% -18.24% 8.86% -29.35% -28.90% -
  Horiz. % 171.97% 80.72% 44.71% 54.68% 50.23% 71.10% 100.00%
EY 2.97 6.34 11.44 9.36 10.18 7.19 5.12 -30.47%
  QoQ % -53.15% -44.58% 22.22% -8.06% 41.59% 40.43% -
  Horiz. % 58.01% 123.83% 223.44% 182.81% 198.83% 140.43% 100.00%
DY 4.88 0.00 0.00 0.00 6.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.57 0.49 0.50 0.50 0.49 0.44 22.99%
  QoQ % 5.26% 16.33% -2.00% 0.00% 2.04% 11.36% -
  Horiz. % 136.36% 129.55% 111.36% 113.64% 113.64% 111.36% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers