Highlights

[LTKM] QoQ Quarter Result on 2011-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -33.51%    YoY -     -4.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 38,857 41,678 38,238 38,391 38,114 39,256 38,313 0.94%
  QoQ % -6.77% 9.00% -0.40% 0.73% -2.91% 2.46% -
  Horiz. % 101.42% 108.78% 99.80% 100.20% 99.48% 102.46% 100.00%
PBT 3,286 8,464 2,427 5,123 5,864 7,511 6,646 -37.45%
  QoQ % -61.18% 248.74% -52.63% -12.64% -21.93% 13.02% -
  Horiz. % 49.44% 127.35% 36.52% 77.08% 88.23% 113.02% 100.00%
Tax -2,365 -3,116 -9,156 -2,800 -2,370 -2,282 -1,799 19.99%
  QoQ % 24.10% 65.97% -227.00% -18.14% -3.86% -26.85% -
  Horiz. % 131.46% 173.21% 508.95% 155.64% 131.74% 126.85% 100.00%
NP 921 5,348 -6,729 2,323 3,494 5,229 4,847 -66.92%
  QoQ % -82.78% 179.48% -389.67% -33.51% -33.18% 7.88% -
  Horiz. % 19.00% 110.34% -138.83% 47.93% 72.09% 107.88% 100.00%
NP to SH 883 5,348 -6,729 2,323 3,494 5,229 4,847 -67.83%
  QoQ % -83.49% 179.48% -389.67% -33.51% -33.18% 7.88% -
  Horiz. % 18.22% 110.34% -138.83% 47.93% 72.09% 107.88% 100.00%
Tax Rate 71.97 % 36.81 % 377.26 % 54.66 % 40.42 % 30.38 % 27.07 % 91.80%
  QoQ % 95.52% -90.24% 590.19% 35.23% 33.05% 12.23% -
  Horiz. % 265.87% 135.98% 1,393.65% 201.92% 149.32% 112.23% 100.00%
Total Cost 37,936 36,330 44,967 36,068 34,620 34,027 33,466 8.71%
  QoQ % 4.42% -19.21% 24.67% 4.18% 1.74% 1.68% -
  Horiz. % 113.36% 108.56% 134.37% 107.78% 103.45% 101.68% 100.00%
Net Worth 123,793 125,350 120,098 129,776 127,250 125,581 119,794 2.21%
  QoQ % -1.24% 4.37% -7.46% 1.99% 1.33% 4.83% -
  Horiz. % 103.34% 104.64% 100.25% 108.33% 106.22% 104.83% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,164 - - - 5,607 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.59% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 245.10 % - % - % - % 160.49 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.72% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 123,793 125,350 120,098 129,776 127,250 125,581 119,794 2.21%
  QoQ % -1.24% 4.37% -7.46% 1.99% 1.33% 4.83% -
  Horiz. % 103.34% 104.64% 100.25% 108.33% 106.22% 104.83% 100.00%
NOSH 43,284 43,373 43,356 43,258 43,135 42,860 42,480 1.26%
  QoQ % -0.21% 0.04% 0.23% 0.29% 0.64% 0.90% -
  Horiz. % 101.89% 102.10% 102.06% 101.83% 101.54% 100.90% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.37 % 12.83 % -17.60 % 6.05 % 9.17 % 13.32 % 12.65 % -67.22%
  QoQ % -81.53% 172.90% -390.91% -34.02% -31.16% 5.30% -
  Horiz. % 18.74% 101.42% -139.13% 47.83% 72.49% 105.30% 100.00%
ROE 0.71 % 4.27 % -5.60 % 1.79 % 2.75 % 4.16 % 4.05 % -68.64%
  QoQ % -83.37% 176.25% -412.85% -34.91% -33.89% 2.72% -
  Horiz. % 17.53% 105.43% -138.27% 44.20% 67.90% 102.72% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 89.77 96.09 88.19 88.75 88.36 91.59 90.19 -0.31%
  QoQ % -6.58% 8.96% -0.63% 0.44% -3.53% 1.55% -
  Horiz. % 99.53% 106.54% 97.78% 98.40% 97.97% 101.55% 100.00%
EPS 2.04 12.33 -15.52 5.37 8.08 12.20 11.41 -68.23%
  QoQ % -83.45% 179.45% -389.01% -33.54% -33.77% 6.92% -
  Horiz. % 17.88% 108.06% -136.02% 47.06% 70.82% 106.92% 100.00%
DPS 5.00 0.00 0.00 0.00 13.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.46% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 2.8200 0.94%
  QoQ % -1.04% 4.33% -7.67% 1.69% 0.68% 3.90% -
  Horiz. % 101.42% 102.48% 98.23% 106.38% 104.61% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.87 32.03 29.39 29.51 29.30 30.17 29.45 0.95%
  QoQ % -6.74% 8.98% -0.41% 0.72% -2.88% 2.44% -
  Horiz. % 101.43% 108.76% 99.80% 100.20% 99.49% 102.44% 100.00%
EPS 0.68 4.11 -5.17 1.79 2.69 4.02 3.73 -67.82%
  QoQ % -83.45% 179.50% -388.83% -33.46% -33.08% 7.77% -
  Horiz. % 18.23% 110.19% -138.61% 47.99% 72.12% 107.77% 100.00%
DPS 1.66 0.00 0.00 0.00 4.31 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.52% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9515 0.9635 0.9231 0.9975 0.9781 0.9652 0.9208 2.21%
  QoQ % -1.25% 4.38% -7.46% 1.98% 1.34% 4.82% -
  Horiz. % 103.33% 104.64% 100.25% 108.33% 106.22% 104.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 1.8200 -
P/RPS 2.07 1.85 1.88 2.19 2.13 2.05 2.02 1.64%
  QoQ % 11.89% -1.60% -14.16% 2.82% 3.90% 1.49% -
  Horiz. % 102.48% 91.58% 93.07% 108.42% 105.45% 101.49% 100.00%
P/EPS 91.18 14.44 -10.70 36.13 23.21 15.41 15.95 219.37%
  QoQ % 531.44% 234.95% -129.62% 55.67% 50.62% -3.39% -
  Horiz. % 571.66% 90.53% -67.08% 226.52% 145.52% 96.61% 100.00%
EY 1.10 6.93 -9.35 2.77 4.31 6.49 6.27 -68.63%
  QoQ % -84.13% 174.12% -437.55% -35.73% -33.59% 3.51% -
  Horiz. % 17.54% 110.53% -149.12% 44.18% 68.74% 103.51% 100.00%
DY 2.69 0.00 0.00 0.00 6.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.62 0.60 0.65 0.64 0.64 0.65 -
  QoQ % 4.84% 3.33% -7.69% 1.56% 0.00% -1.54% -
  Horiz. % 100.00% 95.38% 92.31% 100.00% 98.46% 98.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 1.8600 -
P/RPS 2.06 1.98 2.11 2.22 2.34 2.02 2.06 -
  QoQ % 4.04% -6.16% -4.95% -5.13% 15.84% -1.94% -
  Horiz. % 100.00% 96.12% 102.43% 107.77% 113.59% 98.06% 100.00%
P/EPS 90.69 15.41 -11.98 36.69 25.56 15.16 16.30 213.66%
  QoQ % 488.51% 228.63% -132.65% 43.54% 68.60% -6.99% -
  Horiz. % 556.38% 94.54% -73.50% 225.09% 156.81% 93.01% 100.00%
EY 1.10 6.49 -8.34 2.73 3.91 6.59 6.13 -68.15%
  QoQ % -83.05% 177.82% -405.49% -30.18% -40.67% 7.50% -
  Horiz. % 17.94% 105.87% -136.05% 44.54% 63.78% 107.50% 100.00%
DY 2.70 0.00 0.00 0.00 6.28 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.99% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.66 0.67 0.66 0.70 0.63 0.66 -1.01%
  QoQ % -1.52% -1.49% 1.52% -5.71% 11.11% -4.55% -
  Horiz. % 98.48% 100.00% 101.52% 100.00% 106.06% 95.45% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Stock at low : E&O My Trading Adventure
6. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. This One Habit Will Make You Poor Forever Good Articles to Share
Partners & Brokers