Highlights

[LTKM] QoQ Quarter Result on 2011-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -389.67%    YoY -     -238.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,503 38,857 41,678 38,238 38,391 38,114 39,256 -4.74%
  QoQ % -6.06% -6.77% 9.00% -0.40% 0.73% -2.91% -
  Horiz. % 92.99% 98.98% 106.17% 97.41% 97.80% 97.09% 100.00%
PBT 759 3,286 8,464 2,427 5,123 5,864 7,511 -78.34%
  QoQ % -76.90% -61.18% 248.74% -52.63% -12.64% -21.93% -
  Horiz. % 10.11% 43.75% 112.69% 32.31% 68.21% 78.07% 100.00%
Tax -244 -2,365 -3,116 -9,156 -2,800 -2,370 -2,282 -77.50%
  QoQ % 89.68% 24.10% 65.97% -227.00% -18.14% -3.86% -
  Horiz. % 10.69% 103.64% 136.55% 401.23% 122.70% 103.86% 100.00%
NP 515 921 5,348 -6,729 2,323 3,494 5,229 -78.70%
  QoQ % -44.08% -82.78% 179.48% -389.67% -33.51% -33.18% -
  Horiz. % 9.85% 17.61% 102.28% -128.69% 44.43% 66.82% 100.00%
NP to SH 515 883 5,348 -6,729 2,323 3,494 5,229 -78.70%
  QoQ % -41.68% -83.49% 179.48% -389.67% -33.51% -33.18% -
  Horiz. % 9.85% 16.89% 102.28% -128.69% 44.43% 66.82% 100.00%
Tax Rate 32.15 % 71.97 % 36.81 % 377.26 % 54.66 % 40.42 % 30.38 % 3.85%
  QoQ % -55.33% 95.52% -90.24% 590.19% 35.23% 33.05% -
  Horiz. % 105.83% 236.90% 121.17% 1,241.80% 179.92% 133.05% 100.00%
Total Cost 35,988 37,936 36,330 44,967 36,068 34,620 34,027 3.81%
  QoQ % -5.13% 4.42% -19.21% 24.67% 4.18% 1.74% -
  Horiz. % 105.76% 111.49% 106.77% 132.15% 106.00% 101.74% 100.00%
Net Worth 124,205 123,793 125,350 120,098 129,776 127,250 125,581 -0.73%
  QoQ % 0.33% -1.24% 4.37% -7.46% 1.99% 1.33% -
  Horiz. % 98.90% 98.58% 99.82% 95.63% 103.34% 101.33% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 2,164 - - - 5,607 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 152.72% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,205 123,793 125,350 120,098 129,776 127,250 125,581 -0.73%
  QoQ % 0.33% -1.24% 4.37% -7.46% 1.99% 1.33% -
  Horiz. % 98.90% 98.58% 99.82% 95.63% 103.34% 101.33% 100.00%
NOSH 43,277 43,284 43,373 43,356 43,258 43,135 42,860 0.65%
  QoQ % -0.02% -0.21% 0.04% 0.23% 0.29% 0.64% -
  Horiz. % 100.97% 100.99% 101.20% 101.16% 100.93% 100.64% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.41 % 2.37 % 12.83 % -17.60 % 6.05 % 9.17 % 13.32 % -77.65%
  QoQ % -40.51% -81.53% 172.90% -390.91% -34.02% -31.16% -
  Horiz. % 10.59% 17.79% 96.32% -132.13% 45.42% 68.84% 100.00%
ROE 0.41 % 0.71 % 4.27 % -5.60 % 1.79 % 2.75 % 4.16 % -78.69%
  QoQ % -42.25% -83.37% 176.25% -412.85% -34.91% -33.89% -
  Horiz. % 9.86% 17.07% 102.64% -134.62% 43.03% 66.11% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.35 89.77 96.09 88.19 88.75 88.36 91.59 -5.35%
  QoQ % -6.04% -6.58% 8.96% -0.63% 0.44% -3.53% -
  Horiz. % 92.10% 98.01% 104.91% 96.29% 96.90% 96.47% 100.00%
EPS 1.19 2.04 12.33 -15.52 5.37 8.08 12.20 -78.84%
  QoQ % -41.67% -83.45% 179.45% -389.01% -33.54% -33.77% -
  Horiz. % 9.75% 16.72% 101.07% -127.21% 44.02% 66.23% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 13.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.46% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.8700 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 -1.37%
  QoQ % 0.35% -1.04% 4.33% -7.67% 1.69% 0.68% -
  Horiz. % 97.95% 97.61% 98.63% 94.54% 102.39% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.06 29.87 32.03 29.39 29.51 29.30 30.17 -4.72%
  QoQ % -6.06% -6.74% 8.98% -0.41% 0.72% -2.88% -
  Horiz. % 93.01% 99.01% 106.17% 97.41% 97.81% 97.12% 100.00%
EPS 0.40 0.68 4.11 -5.17 1.79 2.69 4.02 -78.56%
  QoQ % -41.18% -83.45% 179.50% -388.83% -33.46% -33.08% -
  Horiz. % 9.95% 16.92% 102.24% -128.61% 44.53% 66.92% 100.00%
DPS 0.00 1.66 0.00 0.00 0.00 4.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.52% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9547 0.9515 0.9635 0.9231 0.9975 0.9781 0.9652 -0.73%
  QoQ % 0.34% -1.25% 4.38% -7.46% 1.98% 1.34% -
  Horiz. % 98.91% 98.58% 99.82% 95.64% 103.35% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.8600 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 -
P/RPS 2.21 2.07 1.85 1.88 2.19 2.13 2.05 5.14%
  QoQ % 6.76% 11.89% -1.60% -14.16% 2.82% 3.90% -
  Horiz. % 107.80% 100.98% 90.24% 91.71% 106.83% 103.90% 100.00%
P/EPS 156.30 91.18 14.44 -10.70 36.13 23.21 15.41 369.23%
  QoQ % 71.42% 531.44% 234.95% -129.62% 55.67% 50.62% -
  Horiz. % 1,014.28% 591.69% 93.71% -69.44% 234.46% 150.62% 100.00%
EY 0.64 1.10 6.93 -9.35 2.77 4.31 6.49 -78.69%
  QoQ % -41.82% -84.13% 174.12% -437.55% -35.73% -33.59% -
  Horiz. % 9.86% 16.95% 106.78% -144.07% 42.68% 66.41% 100.00%
DY 0.00 2.69 0.00 0.00 0.00 6.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.93% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.65 0.65 0.62 0.60 0.65 0.64 0.64 1.04%
  QoQ % 0.00% 4.84% 3.33% -7.69% 1.56% 0.00% -
  Horiz. % 101.56% 101.56% 96.88% 93.75% 101.56% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 -
Price 1.7900 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 -
P/RPS 2.12 2.06 1.98 2.11 2.22 2.34 2.02 3.28%
  QoQ % 2.91% 4.04% -6.16% -4.95% -5.13% 15.84% -
  Horiz. % 104.95% 101.98% 98.02% 104.46% 109.90% 115.84% 100.00%
P/EPS 150.42 90.69 15.41 -11.98 36.69 25.56 15.16 362.39%
  QoQ % 65.86% 488.51% 228.63% -132.65% 43.54% 68.60% -
  Horiz. % 992.22% 598.22% 101.65% -79.02% 242.02% 168.60% 100.00%
EY 0.66 1.10 6.49 -8.34 2.73 3.91 6.59 -78.46%
  QoQ % -40.00% -83.05% 177.82% -405.49% -30.18% -40.67% -
  Horiz. % 10.02% 16.69% 98.48% -126.56% 41.43% 59.33% 100.00%
DY 0.00 2.70 0.00 0.00 0.00 6.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.99% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.65 0.66 0.67 0.66 0.70 0.63 -1.06%
  QoQ % -4.62% -1.52% -1.49% 1.52% -5.71% 11.11% -
  Horiz. % 98.41% 103.17% 104.76% 106.35% 104.76% 111.11% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers