Highlights

[LTKM] QoQ Quarter Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     20.70%    YoY -     -47.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,114 39,256 38,313 34,020 30,842 32,484 34,619 6.63%
  QoQ % -2.91% 2.46% 12.62% 10.30% -5.05% -6.17% -
  Horiz. % 110.10% 113.39% 110.67% 98.27% 89.09% 93.83% 100.00%
PBT 5,864 7,511 6,646 3,576 3,030 5,087 6,895 -10.24%
  QoQ % -21.93% 13.02% 85.85% 18.02% -40.44% -26.22% -
  Horiz. % 85.05% 108.93% 96.39% 51.86% 43.94% 73.78% 100.00%
Tax -2,370 -2,282 -1,799 -1,133 -1,006 -1,224 -1,160 61.08%
  QoQ % -3.86% -26.85% -58.78% -12.62% 17.81% -5.52% -
  Horiz. % 204.31% 196.72% 155.09% 97.67% 86.72% 105.52% 100.00%
NP 3,494 5,229 4,847 2,443 2,024 3,863 5,735 -28.16%
  QoQ % -33.18% 7.88% 98.40% 20.70% -47.61% -32.64% -
  Horiz. % 60.92% 91.18% 84.52% 42.60% 35.29% 67.36% 100.00%
NP to SH 3,494 5,229 4,847 2,443 2,024 3,883 5,740 -28.20%
  QoQ % -33.18% 7.88% 98.40% 20.70% -47.88% -32.35% -
  Horiz. % 60.87% 91.10% 84.44% 42.56% 35.26% 67.65% 100.00%
Tax Rate 40.42 % 30.38 % 27.07 % 31.68 % 33.20 % 24.06 % 16.82 % 79.51%
  QoQ % 33.05% 12.23% -14.55% -4.58% 37.99% 43.04% -
  Horiz. % 240.31% 180.62% 160.94% 188.35% 197.38% 143.04% 100.00%
Total Cost 34,620 34,027 33,466 31,577 28,818 28,621 28,884 12.85%
  QoQ % 1.74% 1.68% 5.98% 9.57% 0.69% -0.91% -
  Horiz. % 119.86% 117.81% 115.86% 109.32% 99.77% 99.09% 100.00%
Net Worth 127,250 125,581 119,794 117,719 113,261 106,947 103,204 15.00%
  QoQ % 1.33% 4.83% 1.76% 3.94% 5.90% 3.63% -
  Horiz. % 123.30% 121.68% 116.07% 114.06% 109.74% 103.63% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,607 - - - 3,319 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.96% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 160.49 % - % - % - % 163.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.87% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,250 125,581 119,794 117,719 113,261 106,947 103,204 15.00%
  QoQ % 1.33% 4.83% 1.76% 3.94% 5.90% 3.63% -
  Horiz. % 123.30% 121.68% 116.07% 114.06% 109.74% 103.63% 100.00%
NOSH 43,135 42,860 42,480 42,193 41,487 41,133 41,117 3.25%
  QoQ % 0.64% 0.90% 0.68% 1.70% 0.86% 0.04% -
  Horiz. % 104.91% 104.24% 103.31% 102.62% 100.90% 100.04% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.17 % 13.32 % 12.65 % 7.18 % 6.56 % 11.89 % 16.57 % -32.62%
  QoQ % -31.16% 5.30% 76.18% 9.45% -44.83% -28.24% -
  Horiz. % 55.34% 80.39% 76.34% 43.33% 39.59% 71.76% 100.00%
ROE 2.75 % 4.16 % 4.05 % 2.08 % 1.79 % 3.63 % 5.56 % -37.48%
  QoQ % -33.89% 2.72% 94.71% 16.20% -50.69% -34.71% -
  Horiz. % 49.46% 74.82% 72.84% 37.41% 32.19% 65.29% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 88.36 91.59 90.19 80.63 74.34 78.97 84.20 3.27%
  QoQ % -3.53% 1.55% 11.86% 8.46% -5.86% -6.21% -
  Horiz. % 104.94% 108.78% 107.11% 95.76% 88.29% 93.79% 100.00%
EPS 8.08 12.20 11.41 5.79 4.79 9.44 13.96 -30.57%
  QoQ % -33.77% 6.92% 97.06% 20.88% -49.26% -32.38% -
  Horiz. % 57.88% 87.39% 81.73% 41.48% 34.31% 67.62% 100.00%
DPS 13.00 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. % 162.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9500 2.9300 2.8200 2.7900 2.7300 2.6000 2.5100 11.38%
  QoQ % 0.68% 3.90% 1.08% 2.20% 5.00% 3.59% -
  Horiz. % 117.53% 116.73% 112.35% 111.16% 108.76% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.30 30.17 29.45 26.15 23.71 24.97 26.61 6.64%
  QoQ % -2.88% 2.44% 12.62% 10.29% -5.05% -6.16% -
  Horiz. % 110.11% 113.38% 110.67% 98.27% 89.10% 93.84% 100.00%
EPS 2.69 4.02 3.73 1.88 1.56 2.98 4.41 -28.10%
  QoQ % -33.08% 7.77% 98.40% 20.51% -47.65% -32.43% -
  Horiz. % 61.00% 91.16% 84.58% 42.63% 35.37% 67.57% 100.00%
DPS 4.31 0.00 0.00 0.00 2.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.02% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9781 0.9652 0.9208 0.9048 0.8705 0.8220 0.7932 15.01%
  QoQ % 1.34% 4.82% 1.77% 3.94% 5.90% 3.63% -
  Horiz. % 123.31% 121.68% 116.09% 114.07% 109.75% 103.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8800 1.8800 1.8200 1.6900 1.6300 1.2800 1.2000 -
P/RPS 2.13 2.05 2.02 2.10 2.19 1.62 1.43 30.46%
  QoQ % 3.90% 1.49% -3.81% -4.11% 35.19% 13.29% -
  Horiz. % 148.95% 143.36% 141.26% 146.85% 153.15% 113.29% 100.00%
P/EPS 23.21 15.41 15.95 29.19 33.41 13.56 8.60 93.96%
  QoQ % 50.62% -3.39% -45.36% -12.63% 146.39% 57.67% -
  Horiz. % 269.88% 179.19% 185.47% 339.42% 388.49% 157.67% 100.00%
EY 4.31 6.49 6.27 3.43 2.99 7.38 11.63 -48.44%
  QoQ % -33.59% 3.51% 82.80% 14.72% -59.49% -36.54% -
  Horiz. % 37.06% 55.80% 53.91% 29.49% 25.71% 63.46% 100.00%
DY 6.91 0.00 0.00 0.00 4.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.64 0.65 0.61 0.60 0.49 0.48 21.16%
  QoQ % 0.00% -1.54% 6.56% 1.67% 22.45% 2.08% -
  Horiz. % 133.33% 133.33% 135.42% 127.08% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 -
Price 2.0700 1.8500 1.8600 2.2000 1.6400 1.4900 1.2200 -
P/RPS 2.34 2.02 2.06 2.73 2.21 1.89 1.45 37.62%
  QoQ % 15.84% -1.94% -24.54% 23.53% 16.93% 30.34% -
  Horiz. % 161.38% 139.31% 142.07% 188.28% 152.41% 130.34% 100.00%
P/EPS 25.56 15.16 16.30 38.00 33.62 15.78 8.74 104.64%
  QoQ % 68.60% -6.99% -57.11% 13.03% 113.05% 80.55% -
  Horiz. % 292.45% 173.46% 186.50% 434.78% 384.67% 180.55% 100.00%
EY 3.91 6.59 6.13 2.63 2.97 6.34 11.44 -51.15%
  QoQ % -40.67% 7.50% 133.08% -11.45% -53.15% -44.58% -
  Horiz. % 34.18% 57.60% 53.58% 22.99% 25.96% 55.42% 100.00%
DY 6.28 0.00 0.00 0.00 4.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.69% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.63 0.66 0.79 0.60 0.57 0.49 26.87%
  QoQ % 11.11% -4.55% -16.46% 31.67% 5.26% 16.33% -
  Horiz. % 142.86% 128.57% 134.69% 161.22% 122.45% 116.33% 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.
 


 

248  294  486  1261 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.135-0.005 
 SAPNRG 0.2350.00 
 ARMADA 0.375-0.025 
 IRIS 0.1450.00 
 EDUSPEC 0.030.00 
 GAMUDA 3.65-0.33 
 PWRWELL 0.3750.00 
 ANZO 0.0250.00 
 ASB 0.14-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers