Highlights

[LTKM] QoQ 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 -     -41.68%    YoY -     -77.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 40,538 40,666 37,124 36,503 38,857 41,678 38,238 3.97%
  QoQ % -0.31% 9.54% 1.70% -6.06% -6.77% 9.00% -
  Horiz. % 106.01% 106.35% 97.09% 95.46% 101.62% 109.00% 100.00%
PBT 7,254 2,587 1,640 759 3,286 8,464 2,427 107.36%
  QoQ % 180.40% 57.74% 116.07% -76.90% -61.18% 248.74% -
  Horiz. % 298.89% 106.59% 67.57% 31.27% 135.39% 348.74% 100.00%
Tax -1,644 -602 -244 -244 -2,365 -3,116 -9,156 -68.14%
  QoQ % -173.09% -146.72% 0.00% 89.68% 24.10% 65.97% -
  Horiz. % 17.96% 6.57% 2.66% 2.66% 25.83% 34.03% 100.00%
NP 5,610 1,985 1,396 515 921 5,348 -6,729 -
  QoQ % 182.62% 42.19% 171.07% -44.08% -82.78% 179.48% -
  Horiz. % -83.37% -29.50% -20.75% -7.65% -13.69% -79.48% 100.00%
NP to SH 5,610 1,985 1,466 515 883 5,348 -6,729 -
  QoQ % 182.62% 35.40% 184.66% -41.68% -83.49% 179.48% -
  Horiz. % -83.37% -29.50% -21.79% -7.65% -13.12% -79.48% 100.00%
Tax Rate 22.66 % 23.27 % 14.88 % 32.15 % 71.97 % 36.81 % 377.26 % -84.64%
  QoQ % -2.62% 56.38% -53.72% -55.33% 95.52% -90.24% -
  Horiz. % 6.01% 6.17% 3.94% 8.52% 19.08% 9.76% 100.00%
Total Cost 34,928 38,681 35,728 35,988 37,936 36,330 44,967 -15.49%
  QoQ % -9.70% 8.27% -0.72% -5.13% 4.42% -19.21% -
  Horiz. % 77.67% 86.02% 79.45% 80.03% 84.36% 80.79% 100.00%
Net Worth 133,530 125,687 123,829 124,205 123,793 125,350 120,098 7.32%
  QoQ % 6.24% 1.50% -0.30% 0.33% -1.24% 4.37% -
  Horiz. % 111.18% 104.65% 103.11% 103.42% 103.08% 104.37% 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 1,734 - - - 2,164 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.13% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 30.91 % - % - % - % 245.10 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.61% 0.00% 0.00% 0.00% 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 133,530 125,687 123,829 124,205 123,793 125,350 120,098 7.32%
  QoQ % 6.24% 1.50% -0.30% 0.33% -1.24% 4.37% -
  Horiz. % 111.18% 104.65% 103.11% 103.42% 103.08% 104.37% 100.00%
NOSH 43,353 43,340 43,372 43,277 43,284 43,373 43,356 -0.00%
  QoQ % 0.03% -0.07% 0.22% -0.02% -0.21% 0.04% -
  Horiz. % 99.99% 99.96% 100.04% 99.82% 99.83% 100.04% 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 13.84 % 4.88 % 3.76 % 1.41 % 2.37 % 12.83 % -17.60 % -
  QoQ % 183.61% 29.79% 166.67% -40.51% -81.53% 172.90% -
  Horiz. % -78.64% -27.73% -21.36% -8.01% -13.47% -72.90% 100.00%
ROE 4.20 % 1.58 % 1.18 % 0.41 % 0.71 % 4.27 % -5.60 % -
  QoQ % 165.82% 33.90% 187.80% -42.25% -83.37% 176.25% -
  Horiz. % -75.00% -28.21% -21.07% -7.32% -12.68% -76.25% 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 93.50 93.83 85.59 84.35 89.77 96.09 88.19 3.97%
  QoQ % -0.35% 9.63% 1.47% -6.04% -6.58% 8.96% -
  Horiz. % 106.02% 106.40% 97.05% 95.65% 101.79% 108.96% 100.00%
EPS 12.94 4.58 3.38 1.19 2.04 12.33 -15.52 -
  QoQ % 182.53% 35.50% 184.03% -41.67% -83.45% 179.45% -
  Horiz. % -83.38% -29.51% -21.78% -7.67% -13.14% -79.45% 100.00%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.0800 2.9000 2.8550 2.8700 2.8600 2.8900 2.7700 7.32%
  QoQ % 6.21% 1.58% -0.52% 0.35% -1.04% 4.33% -
  Horiz. % 111.19% 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 31.16 31.26 28.53 28.06 29.87 32.03 29.39 3.97%
  QoQ % -0.32% 9.57% 1.67% -6.06% -6.74% 8.98% -
  Horiz. % 106.02% 106.36% 97.07% 95.47% 101.63% 108.98% 100.00%
EPS 4.31 1.53 1.13 0.40 0.68 4.11 -5.17 -
  QoQ % 181.70% 35.40% 182.50% -41.18% -83.45% 179.50% -
  Horiz. % -83.37% -29.59% -21.86% -7.74% -13.15% -79.50% 100.00%
DPS 1.33 0.00 0.00 0.00 1.66 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.12% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0263 0.9661 0.9518 0.9547 0.9515 0.9635 0.9231 7.31%
  QoQ % 6.23% 1.50% -0.30% 0.34% -1.25% 4.38% -
  Horiz. % 111.18% 104.66% 103.11% 103.42% 103.08% 104.38% 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 1.94 1.94 2.09 2.21 2.07 1.85 1.88 2.11%
  QoQ % 0.00% -7.18% -5.43% 6.76% 11.89% -1.60% -
  Horiz. % 103.19% 103.19% 111.17% 117.55% 110.11% 98.40% 100.00%
P/EPS 13.99 39.74 52.96 156.30 91.18 14.44 -10.70 -
  QoQ % -64.80% -24.96% -66.12% 71.42% 531.44% 234.95% -
  Horiz. % -130.75% -371.40% -494.95% -1,460.75% -852.15% -134.95% 100.00%
EY 7.15 2.52 1.89 0.64 1.10 6.93 -9.35 -
  QoQ % 183.73% 33.33% 195.31% -41.82% -84.13% 174.12% -
  Horiz. % -76.47% -26.95% -20.21% -6.84% -11.76% -74.12% 100.00%
DY 2.21 0.00 0.00 0.00 2.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.16% 0.00% 0.00% 0.00% 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 2.02 1.95 2.10 2.12 2.06 1.98 2.11 -2.86%
  QoQ % 3.59% -7.14% -0.94% 2.91% 4.04% -6.16% -
  Horiz. % 95.73% 92.42% 99.53% 100.47% 97.63% 93.84% 100.00%
P/EPS 14.61 39.96 53.25 150.42 90.69 15.41 -11.98 -
  QoQ % -63.44% -24.96% -64.60% 65.86% 488.51% 228.63% -
  Horiz. % -121.95% -333.56% -444.49% -1,255.59% -757.01% -128.63% 100.00%
EY 6.85 2.50 1.88 0.66 1.10 6.49 -8.34 -
  QoQ % 174.00% 32.98% 184.85% -40.00% -83.05% 177.82% -
  Horiz. % -82.13% -29.98% -22.54% -7.91% -13.19% -77.82% 100.00%
DY 2.12 0.00 0.00 0.00 2.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.63 0.63 0.62 0.65 0.66 0.67 -6.06%
  QoQ % -3.17% 0.00% 1.61% -4.62% -1.52% -1.49% -
  Horiz. % 91.04% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

469  380  624  990 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.715-0.14 
 AT 0.185+0.015 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 EAH 0.030.00 
 KNM 0.205-0.005 
 KSTAR 0.33-0.005 
 JAKS-WC 0.32+0.225 
 SUPERMX-C1I 0.11+0.005 
 ARMADA 0.295+0.005 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS