Highlights

[LTKM] QoQ Quarter Result on 2009-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     24.27%    YoY -     188.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 34,020 30,842 32,484 34,619 33,483 35,277 34,632 -1.18%
  QoQ % 10.30% -5.05% -6.17% 3.39% -5.09% 1.86% -
  Horiz. % 98.23% 89.06% 93.80% 99.96% 96.68% 101.86% 100.00%
PBT 3,576 3,030 5,087 6,895 6,047 6,443 4,307 -11.69%
  QoQ % 18.02% -40.44% -26.22% 14.02% -6.15% 49.59% -
  Horiz. % 83.03% 70.35% 118.11% 160.09% 140.40% 149.59% 100.00%
Tax -1,133 -1,006 -1,224 -1,160 -1,428 -1,593 -1,093 2.43%
  QoQ % -12.62% 17.81% -5.52% 18.77% 10.36% -45.75% -
  Horiz. % 103.66% 92.04% 111.99% 106.13% 130.65% 145.75% 100.00%
NP 2,443 2,024 3,863 5,735 4,619 4,850 3,214 -16.75%
  QoQ % 20.70% -47.61% -32.64% 24.16% -4.76% 50.90% -
  Horiz. % 76.01% 62.97% 120.19% 178.44% 143.71% 150.90% 100.00%
NP to SH 2,443 2,024 3,883 5,740 4,619 4,850 3,214 -16.75%
  QoQ % 20.70% -47.88% -32.35% 24.27% -4.76% 50.90% -
  Horiz. % 76.01% 62.97% 120.82% 178.59% 143.71% 150.90% 100.00%
Tax Rate 31.68 % 33.20 % 24.06 % 16.82 % 23.62 % 24.72 % 25.38 % 15.98%
  QoQ % -4.58% 37.99% 43.04% -28.79% -4.45% -2.60% -
  Horiz. % 124.82% 130.81% 94.80% 66.27% 93.07% 97.40% 100.00%
Total Cost 31,577 28,818 28,621 28,884 28,864 30,427 31,418 0.34%
  QoQ % 9.57% 0.69% -0.91% 0.07% -5.14% -3.15% -
  Horiz. % 100.51% 91.72% 91.10% 91.93% 91.87% 96.85% 100.00%
Net Worth 117,719 113,261 106,947 103,204 99,536 94,849 91,008 18.77%
  QoQ % 3.94% 5.90% 3.63% 3.69% 4.94% 4.22% -
  Horiz. % 129.35% 124.45% 117.51% 113.40% 109.37% 104.22% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 3,319 - - - 3,284 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 242.11% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 117,719 113,261 106,947 103,204 99,536 94,849 91,008 18.77%
  QoQ % 3.94% 5.90% 3.63% 3.69% 4.94% 4.22% -
  Horiz. % 129.35% 124.45% 117.51% 113.40% 109.37% 104.22% 100.00%
NOSH 42,193 41,487 41,133 41,117 41,130 41,060 40,994 1.95%
  QoQ % 1.70% 0.86% 0.04% -0.03% 0.17% 0.16% -
  Horiz. % 102.92% 101.20% 100.34% 100.30% 100.33% 100.16% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.18 % 6.56 % 11.89 % 16.57 % 13.80 % 13.75 % 9.28 % -15.76%
  QoQ % 9.45% -44.83% -28.24% 20.07% 0.36% 48.17% -
  Horiz. % 77.37% 70.69% 128.13% 178.56% 148.71% 148.17% 100.00%
ROE 2.08 % 1.79 % 3.63 % 5.56 % 4.64 % 5.11 % 3.53 % -29.78%
  QoQ % 16.20% -50.69% -34.71% 19.83% -9.20% 44.76% -
  Horiz. % 58.92% 50.71% 102.83% 157.51% 131.44% 144.76% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.63 74.34 78.97 84.20 81.41 85.91 84.48 -3.07%
  QoQ % 8.46% -5.86% -6.21% 3.43% -5.24% 1.69% -
  Horiz. % 95.44% 88.00% 93.48% 99.67% 96.37% 101.69% 100.00%
EPS 5.79 4.79 9.44 13.96 11.23 11.81 7.84 -18.34%
  QoQ % 20.88% -49.26% -32.38% 24.31% -4.91% 50.64% -
  Horiz. % 73.85% 61.10% 120.41% 178.06% 143.24% 150.64% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.7900 2.7300 2.6000 2.5100 2.4200 2.3100 2.2200 16.51%
  QoQ % 2.20% 5.00% 3.59% 3.72% 4.76% 4.05% -
  Horiz. % 125.68% 122.97% 117.12% 113.06% 109.01% 104.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.15 23.71 24.97 26.61 25.74 27.11 26.62 -1.18%
  QoQ % 10.29% -5.05% -6.16% 3.38% -5.05% 1.84% -
  Horiz. % 98.23% 89.07% 93.80% 99.96% 96.69% 101.84% 100.00%
EPS 1.88 1.56 2.98 4.41 3.55 3.73 2.47 -16.68%
  QoQ % 20.51% -47.65% -32.43% 24.23% -4.83% 51.01% -
  Horiz. % 76.11% 63.16% 120.65% 178.54% 143.72% 151.01% 100.00%
DPS 0.00 2.55 0.00 0.00 0.00 2.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.19% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9048 0.8705 0.8220 0.7932 0.7651 0.7290 0.6995 18.77%
  QoQ % 3.94% 5.90% 3.63% 3.67% 4.95% 4.22% -
  Horiz. % 129.35% 124.45% 117.51% 113.40% 109.38% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6900 1.6300 1.2800 1.2000 1.2000 1.1100 0.9500 -
P/RPS 2.10 2.19 1.62 1.43 1.47 1.29 1.12 52.23%
  QoQ % -4.11% 35.19% 13.29% -2.72% 13.95% 15.18% -
  Horiz. % 187.50% 195.54% 144.64% 127.68% 131.25% 115.18% 100.00%
P/EPS 29.19 33.41 13.56 8.60 10.69 9.40 12.12 79.96%
  QoQ % -12.63% 146.39% 57.67% -19.55% 13.72% -22.44% -
  Horiz. % 240.84% 275.66% 111.88% 70.96% 88.20% 77.56% 100.00%
EY 3.43 2.99 7.38 11.63 9.36 10.64 8.25 -44.38%
  QoQ % 14.72% -59.49% -36.54% 24.25% -12.03% 28.97% -
  Horiz. % 41.58% 36.24% 89.45% 140.97% 113.45% 128.97% 100.00%
DY 0.00 4.91 0.00 0.00 0.00 7.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.10% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 0.60 0.49 0.48 0.50 0.48 0.43 26.33%
  QoQ % 1.67% 22.45% 2.08% -4.00% 4.17% 11.63% -
  Horiz. % 141.86% 139.53% 113.95% 111.63% 116.28% 111.63% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 -
Price 2.2000 1.6400 1.4900 1.2200 1.2000 1.1600 1.0900 -
P/RPS 2.73 2.21 1.89 1.45 1.47 1.35 1.29 65.06%
  QoQ % 23.53% 16.93% 30.34% -1.36% 8.89% 4.65% -
  Horiz. % 211.63% 171.32% 146.51% 112.40% 113.95% 104.65% 100.00%
P/EPS 38.00 33.62 15.78 8.74 10.69 9.82 13.90 95.88%
  QoQ % 13.03% 113.05% 80.55% -18.24% 8.86% -29.35% -
  Horiz. % 273.38% 241.87% 113.53% 62.88% 76.91% 70.65% 100.00%
EY 2.63 2.97 6.34 11.44 9.36 10.18 7.19 -48.95%
  QoQ % -11.45% -53.15% -44.58% 22.22% -8.06% 41.59% -
  Horiz. % 36.58% 41.31% 88.18% 159.11% 130.18% 141.59% 100.00%
DY 0.00 4.88 0.00 0.00 0.00 6.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.72% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.79 0.60 0.57 0.49 0.50 0.50 0.49 37.62%
  QoQ % 31.67% 5.26% 16.33% -2.00% 0.00% 2.04% -
  Horiz. % 161.22% 122.45% 116.33% 100.00% 102.04% 102.04% 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.
 


 

53  86  282  1904 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.2650.00 
 ARMADA 0.305-0.01 
 MNC-PA 0.040.00 
 LONBISC 0.115-0.025 
 SUMATEC 0.025-0.005 
 OCK-WA 0.140.00 
 PA 0.055-0.005 
 OPCOM 0.65+0.02 
 KNM 0.39+0.01 
 HIBISCS 0.995-0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
Partners & Brokers