Highlights

[LTKM] QoQ Quarter Result on 2008-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Sep-2008  [#2]
Profit Trend QoQ -     270.26%    YoY -     -23.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,483 35,277 34,632 34,658 28,970 31,601 28,453 11.47%
  QoQ % -5.09% 1.86% -0.08% 19.63% -8.33% 11.06% -
  Horiz. % 117.68% 123.98% 121.72% 121.81% 101.82% 111.06% 100.00%
PBT 6,047 6,443 4,307 2,537 -1,155 1,485 3,587 41.69%
  QoQ % -6.15% 49.59% 69.77% 319.65% -177.78% -58.60% -
  Horiz. % 168.58% 179.62% 120.07% 70.73% -32.20% 41.40% 100.00%
Tax -1,428 -1,593 -1,093 -545 -15 3 -1,037 23.80%
  QoQ % 10.36% -45.75% -100.55% -3,533.33% -600.00% 100.29% -
  Horiz. % 137.70% 153.62% 105.40% 52.56% 1.45% -0.29% 100.00%
NP 4,619 4,850 3,214 1,992 -1,170 1,488 2,550 48.65%
  QoQ % -4.76% 50.90% 61.35% 270.26% -178.63% -41.65% -
  Horiz. % 181.14% 190.20% 126.04% 78.12% -45.88% 58.35% 100.00%
NP to SH 4,619 4,850 3,214 1,992 -1,170 1,488 2,550 48.65%
  QoQ % -4.76% 50.90% 61.35% 270.26% -178.63% -41.65% -
  Horiz. % 181.14% 190.20% 126.04% 78.12% -45.88% 58.35% 100.00%
Tax Rate 23.62 % 24.72 % 25.38 % 21.48 % - % -0.20 % 28.91 % -12.62%
  QoQ % -4.45% -2.60% 18.16% 0.00% 0.00% -100.69% -
  Horiz. % 81.70% 85.51% 87.79% 74.30% 0.00% -0.69% 100.00%
Total Cost 28,864 30,427 31,418 32,666 30,140 30,113 25,903 7.49%
  QoQ % -5.14% -3.15% -3.82% 8.38% 0.09% 16.25% -
  Horiz. % 111.43% 117.47% 121.29% 126.11% 116.36% 116.25% 100.00%
Net Worth 99,536 94,849 91,008 87,713 88,263 82,107 90,192 6.80%
  QoQ % 4.94% 4.22% 3.76% -0.62% 7.50% -8.96% -
  Horiz. % 110.36% 105.16% 100.90% 97.25% 97.86% 91.04% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,284 - - - 4,105 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.01% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 67.73 % - % - % - % 275.90 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.55% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,536 94,849 91,008 87,713 88,263 82,107 90,192 6.80%
  QoQ % 4.94% 4.22% 3.76% -0.62% 7.50% -8.96% -
  Horiz. % 110.36% 105.16% 100.90% 97.25% 97.86% 91.04% 100.00%
NOSH 41,130 41,060 40,994 40,987 41,052 41,053 40,996 0.22%
  QoQ % 0.17% 0.16% 0.02% -0.16% -0.00% 0.14% -
  Horiz. % 100.33% 100.16% 100.00% 99.98% 100.14% 100.14% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.80 % 13.75 % 9.28 % 5.75 % -4.04 % 4.71 % 8.96 % 33.40%
  QoQ % 0.36% 48.17% 61.39% 242.33% -185.77% -47.43% -
  Horiz. % 154.02% 153.46% 103.57% 64.17% -45.09% 52.57% 100.00%
ROE 4.64 % 5.11 % 3.53 % 2.27 % -1.33 % 1.81 % 2.83 % 39.09%
  QoQ % -9.20% 44.76% 55.51% 270.68% -173.48% -36.04% -
  Horiz. % 163.96% 180.57% 124.73% 80.21% -47.00% 63.96% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.41 85.91 84.48 84.56 70.57 76.97 69.40 11.24%
  QoQ % -5.24% 1.69% -0.09% 19.82% -8.31% 10.91% -
  Horiz. % 117.31% 123.79% 121.73% 121.84% 101.69% 110.91% 100.00%
EPS 11.23 11.81 7.84 4.86 -2.85 3.63 6.22 48.33%
  QoQ % -4.91% 50.64% 61.32% 270.53% -178.51% -41.64% -
  Horiz. % 180.55% 189.87% 126.05% 78.14% -45.82% 58.36% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4200 2.3100 2.2200 2.1400 2.1500 2.0000 2.2000 6.57%
  QoQ % 4.76% 4.05% 3.74% -0.47% 7.50% -9.09% -
  Horiz. % 110.00% 105.00% 100.91% 97.27% 97.73% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.74 27.11 26.62 26.64 22.27 24.29 21.87 11.48%
  QoQ % -5.05% 1.84% -0.08% 19.62% -8.32% 11.07% -
  Horiz. % 117.70% 123.96% 121.72% 121.81% 101.83% 111.07% 100.00%
EPS 3.55 3.73 2.47 1.53 -0.90 1.14 1.96 48.64%
  QoQ % -4.83% 51.01% 61.44% 270.00% -178.95% -41.84% -
  Horiz. % 181.12% 190.31% 126.02% 78.06% -45.92% 58.16% 100.00%
DPS 0.00 2.52 0.00 0.00 0.00 3.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.75% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7651 0.7290 0.6995 0.6742 0.6784 0.6311 0.6932 6.81%
  QoQ % 4.95% 4.22% 3.75% -0.62% 7.49% -8.96% -
  Horiz. % 110.37% 105.16% 100.91% 97.26% 97.86% 91.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.2000 1.1100 0.9500 0.9900 1.0700 1.0800 1.1000 -
P/RPS 1.47 1.29 1.12 1.17 1.52 1.40 1.58 -4.70%
  QoQ % 13.95% 15.18% -4.27% -23.03% 8.57% -11.39% -
  Horiz. % 93.04% 81.65% 70.89% 74.05% 96.20% 88.61% 100.00%
P/EPS 10.69 9.40 12.12 20.37 -37.54 29.80 17.68 -28.52%
  QoQ % 13.72% -22.44% -40.50% 154.26% -225.97% 68.55% -
  Horiz. % 60.46% 53.17% 68.55% 115.21% -212.33% 168.55% 100.00%
EY 9.36 10.64 8.25 4.91 -2.66 3.36 5.65 40.05%
  QoQ % -12.03% 28.97% 68.02% 284.59% -179.17% -40.53% -
  Horiz. % 165.66% 188.32% 146.02% 86.90% -47.08% 59.47% 100.00%
DY 0.00 7.21 0.00 0.00 0.00 9.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.86% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.48 0.43 0.46 0.50 0.54 0.50 -
  QoQ % 4.17% 11.63% -6.52% -8.00% -7.41% 8.00% -
  Horiz. % 100.00% 96.00% 86.00% 92.00% 100.00% 108.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 26/02/08 -
Price 1.2000 1.1600 1.0900 0.9500 1.0700 1.0700 1.0500 -
P/RPS 1.47 1.35 1.29 1.12 1.52 1.39 1.51 -1.78%
  QoQ % 8.89% 4.65% 15.18% -26.32% 9.35% -7.95% -
  Horiz. % 97.35% 89.40% 85.43% 74.17% 100.66% 92.05% 100.00%
P/EPS 10.69 9.82 13.90 19.55 -37.54 29.52 16.88 -26.27%
  QoQ % 8.86% -29.35% -28.90% 152.08% -227.17% 74.88% -
  Horiz. % 63.33% 58.18% 82.35% 115.82% -222.39% 174.88% 100.00%
EY 9.36 10.18 7.19 5.12 -2.66 3.39 5.92 35.76%
  QoQ % -8.06% 41.59% 40.43% 292.48% -178.47% -42.74% -
  Horiz. % 158.11% 171.96% 121.45% 86.49% -44.93% 57.26% 100.00%
DY 0.00 6.90 0.00 0.00 0.00 9.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.80% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.50 0.50 0.49 0.44 0.50 0.54 0.48 2.76%
  QoQ % 0.00% 2.04% 11.36% -12.00% -7.41% 12.50% -
  Horiz. % 104.17% 104.17% 102.08% 91.67% 104.17% 112.50% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers