Highlights

[LTKM] QoQ Quarter Result on 2010-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     98.40%    YoY -     -15.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 38,391 38,114 39,256 38,313 34,020 30,842 32,484 11.82%
  QoQ % 0.73% -2.91% 2.46% 12.62% 10.30% -5.05% -
  Horiz. % 118.18% 117.33% 120.85% 117.94% 104.73% 94.95% 100.00%
PBT 5,123 5,864 7,511 6,646 3,576 3,030 5,087 0.47%
  QoQ % -12.64% -21.93% 13.02% 85.85% 18.02% -40.44% -
  Horiz. % 100.71% 115.27% 147.65% 130.65% 70.30% 59.56% 100.00%
Tax -2,800 -2,370 -2,282 -1,799 -1,133 -1,006 -1,224 73.88%
  QoQ % -18.14% -3.86% -26.85% -58.78% -12.62% 17.81% -
  Horiz. % 228.76% 193.63% 186.44% 146.98% 92.57% 82.19% 100.00%
NP 2,323 3,494 5,229 4,847 2,443 2,024 3,863 -28.82%
  QoQ % -33.51% -33.18% 7.88% 98.40% 20.70% -47.61% -
  Horiz. % 60.13% 90.45% 135.36% 125.47% 63.24% 52.39% 100.00%
NP to SH 2,323 3,494 5,229 4,847 2,443 2,024 3,883 -29.07%
  QoQ % -33.51% -33.18% 7.88% 98.40% 20.70% -47.88% -
  Horiz. % 59.82% 89.98% 134.66% 124.83% 62.92% 52.12% 100.00%
Tax Rate 54.66 % 40.42 % 30.38 % 27.07 % 31.68 % 33.20 % 24.06 % 73.08%
  QoQ % 35.23% 33.05% 12.23% -14.55% -4.58% 37.99% -
  Horiz. % 227.18% 168.00% 126.27% 112.51% 131.67% 137.99% 100.00%
Total Cost 36,068 34,620 34,027 33,466 31,577 28,818 28,621 16.72%
  QoQ % 4.18% 1.74% 1.68% 5.98% 9.57% 0.69% -
  Horiz. % 126.02% 120.96% 118.89% 116.93% 110.33% 100.69% 100.00%
Net Worth 129,776 127,250 125,581 119,794 117,719 113,261 106,947 13.81%
  QoQ % 1.99% 1.33% 4.83% 1.76% 3.94% 5.90% -
  Horiz. % 121.35% 118.98% 117.42% 112.01% 110.07% 105.90% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 5,607 - - - 3,319 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 97.87% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 129,776 127,250 125,581 119,794 117,719 113,261 106,947 13.81%
  QoQ % 1.99% 1.33% 4.83% 1.76% 3.94% 5.90% -
  Horiz. % 121.35% 118.98% 117.42% 112.01% 110.07% 105.90% 100.00%
NOSH 43,258 43,135 42,860 42,480 42,193 41,487 41,133 3.43%
  QoQ % 0.29% 0.64% 0.90% 0.68% 1.70% 0.86% -
  Horiz. % 105.17% 104.87% 104.20% 103.27% 102.58% 100.86% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.05 % 9.17 % 13.32 % 12.65 % 7.18 % 6.56 % 11.89 % -36.34%
  QoQ % -34.02% -31.16% 5.30% 76.18% 9.45% -44.83% -
  Horiz. % 50.88% 77.12% 112.03% 106.39% 60.39% 55.17% 100.00%
ROE 1.79 % 2.75 % 4.16 % 4.05 % 2.08 % 1.79 % 3.63 % -37.66%
  QoQ % -34.91% -33.89% 2.72% 94.71% 16.20% -50.69% -
  Horiz. % 49.31% 75.76% 114.60% 111.57% 57.30% 49.31% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.75 88.36 91.59 90.19 80.63 74.34 78.97 8.12%
  QoQ % 0.44% -3.53% 1.55% 11.86% 8.46% -5.86% -
  Horiz. % 112.38% 111.89% 115.98% 114.21% 102.10% 94.14% 100.00%
EPS 5.37 8.08 12.20 11.41 5.79 4.79 9.44 -31.42%
  QoQ % -33.54% -33.77% 6.92% 97.06% 20.88% -49.26% -
  Horiz. % 56.89% 85.59% 129.24% 120.87% 61.33% 50.74% 100.00%
DPS 0.00 13.00 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% 162.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.0000 2.9500 2.9300 2.8200 2.7900 2.7300 2.6000 10.04%
  QoQ % 1.69% 0.68% 3.90% 1.08% 2.20% 5.00% -
  Horiz. % 115.38% 113.46% 112.69% 108.46% 107.31% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.51 29.30 30.17 29.45 26.15 23.71 24.97 11.81%
  QoQ % 0.72% -2.88% 2.44% 12.62% 10.29% -5.05% -
  Horiz. % 118.18% 117.34% 120.82% 117.94% 104.73% 94.95% 100.00%
EPS 1.79 2.69 4.02 3.73 1.88 1.56 2.98 -28.88%
  QoQ % -33.46% -33.08% 7.77% 98.40% 20.51% -47.65% -
  Horiz. % 60.07% 90.27% 134.90% 125.17% 63.09% 52.35% 100.00%
DPS 0.00 4.31 0.00 0.00 0.00 2.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 169.02% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9975 0.9781 0.9652 0.9208 0.9048 0.8705 0.8220 13.81%
  QoQ % 1.98% 1.34% 4.82% 1.77% 3.94% 5.90% -
  Horiz. % 121.35% 118.99% 117.42% 112.02% 110.07% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.9400 1.8800 1.8800 1.8200 1.6900 1.6300 1.2800 -
P/RPS 2.19 2.13 2.05 2.02 2.10 2.19 1.62 22.33%
  QoQ % 2.82% 3.90% 1.49% -3.81% -4.11% 35.19% -
  Horiz. % 135.19% 131.48% 126.54% 124.69% 129.63% 135.19% 100.00%
P/EPS 36.13 23.21 15.41 15.95 29.19 33.41 13.56 92.54%
  QoQ % 55.67% 50.62% -3.39% -45.36% -12.63% 146.39% -
  Horiz. % 266.45% 171.17% 113.64% 117.63% 215.27% 246.39% 100.00%
EY 2.77 4.31 6.49 6.27 3.43 2.99 7.38 -48.06%
  QoQ % -35.73% -33.59% 3.51% 82.80% 14.72% -59.49% -
  Horiz. % 37.53% 58.40% 87.94% 84.96% 46.48% 40.51% 100.00%
DY 0.00 6.91 0.00 0.00 0.00 4.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.73% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.65 0.64 0.64 0.65 0.61 0.60 0.49 20.79%
  QoQ % 1.56% 0.00% -1.54% 6.56% 1.67% 22.45% -
  Horiz. % 132.65% 130.61% 130.61% 132.65% 124.49% 122.45% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 -
Price 1.9700 2.0700 1.8500 1.8600 2.2000 1.6400 1.4900 -
P/RPS 2.22 2.34 2.02 2.06 2.73 2.21 1.89 11.36%
  QoQ % -5.13% 15.84% -1.94% -24.54% 23.53% 16.93% -
  Horiz. % 117.46% 123.81% 106.88% 108.99% 144.44% 116.93% 100.00%
P/EPS 36.69 25.56 15.16 16.30 38.00 33.62 15.78 75.78%
  QoQ % 43.54% 68.60% -6.99% -57.11% 13.03% 113.05% -
  Horiz. % 232.51% 161.98% 96.07% 103.30% 240.81% 213.05% 100.00%
EY 2.73 3.91 6.59 6.13 2.63 2.97 6.34 -43.07%
  QoQ % -30.18% -40.67% 7.50% 133.08% -11.45% -53.15% -
  Horiz. % 43.06% 61.67% 103.94% 96.69% 41.48% 46.85% 100.00%
DY 0.00 6.28 0.00 0.00 0.00 4.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.69% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.70 0.63 0.66 0.79 0.60 0.57 10.30%
  QoQ % -5.71% 11.11% -4.55% -16.46% 31.67% 5.26% -
  Horiz. % 115.79% 122.81% 110.53% 115.79% 138.60% 105.26% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers