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 - 130,104
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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers