Highlights

[LTKM] QoQ Quarter Result on 2009-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -32.35%    YoY -     20.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,313 34,020 30,842 32,484 34,619 33,483 35,277 5.65%
  QoQ % 12.62% 10.30% -5.05% -6.17% 3.39% -5.09% -
  Horiz. % 108.61% 96.44% 87.43% 92.08% 98.13% 94.91% 100.00%
PBT 6,646 3,576 3,030 5,087 6,895 6,047 6,443 2.09%
  QoQ % 85.85% 18.02% -40.44% -26.22% 14.02% -6.15% -
  Horiz. % 103.15% 55.50% 47.03% 78.95% 107.02% 93.85% 100.00%
Tax -1,799 -1,133 -1,006 -1,224 -1,160 -1,428 -1,593 8.44%
  QoQ % -58.78% -12.62% 17.81% -5.52% 18.77% 10.36% -
  Horiz. % 112.93% 71.12% 63.15% 76.84% 72.82% 89.64% 100.00%
NP 4,847 2,443 2,024 3,863 5,735 4,619 4,850 -0.04%
  QoQ % 98.40% 20.70% -47.61% -32.64% 24.16% -4.76% -
  Horiz. % 99.94% 50.37% 41.73% 79.65% 118.25% 95.24% 100.00%
NP to SH 4,847 2,443 2,024 3,883 5,740 4,619 4,850 -0.04%
  QoQ % 98.40% 20.70% -47.88% -32.35% 24.27% -4.76% -
  Horiz. % 99.94% 50.37% 41.73% 80.06% 118.35% 95.24% 100.00%
Tax Rate 27.07 % 31.68 % 33.20 % 24.06 % 16.82 % 23.62 % 24.72 % 6.24%
  QoQ % -14.55% -4.58% 37.99% 43.04% -28.79% -4.45% -
  Horiz. % 109.51% 128.16% 134.30% 97.33% 68.04% 95.55% 100.00%
Total Cost 33,466 31,577 28,818 28,621 28,884 28,864 30,427 6.55%
  QoQ % 5.98% 9.57% 0.69% -0.91% 0.07% -5.14% -
  Horiz. % 109.99% 103.78% 94.71% 94.06% 94.93% 94.86% 100.00%
Net Worth 119,794 117,719 113,261 106,947 103,204 99,536 94,849 16.83%
  QoQ % 1.76% 3.94% 5.90% 3.63% 3.69% 4.94% -
  Horiz. % 126.30% 124.11% 119.41% 112.75% 108.81% 104.94% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,319 - - - 3,284 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 242.11% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 119,794 117,719 113,261 106,947 103,204 99,536 94,849 16.83%
  QoQ % 1.76% 3.94% 5.90% 3.63% 3.69% 4.94% -
  Horiz. % 126.30% 124.11% 119.41% 112.75% 108.81% 104.94% 100.00%
NOSH 42,480 42,193 41,487 41,133 41,117 41,130 41,060 2.29%
  QoQ % 0.68% 1.70% 0.86% 0.04% -0.03% 0.17% -
  Horiz. % 103.46% 102.76% 101.04% 100.18% 100.14% 100.17% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.65 % 7.18 % 6.56 % 11.89 % 16.57 % 13.80 % 13.75 % -5.40%
  QoQ % 76.18% 9.45% -44.83% -28.24% 20.07% 0.36% -
  Horiz. % 92.00% 52.22% 47.71% 86.47% 120.51% 100.36% 100.00%
ROE 4.05 % 2.08 % 1.79 % 3.63 % 5.56 % 4.64 % 5.11 % -14.35%
  QoQ % 94.71% 16.20% -50.69% -34.71% 19.83% -9.20% -
  Horiz. % 79.26% 40.70% 35.03% 71.04% 108.81% 90.80% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.19 80.63 74.34 78.97 84.20 81.41 85.91 3.29%
  QoQ % 11.86% 8.46% -5.86% -6.21% 3.43% -5.24% -
  Horiz. % 104.98% 93.85% 86.53% 91.92% 98.01% 94.76% 100.00%
EPS 11.41 5.79 4.79 9.44 13.96 11.23 11.81 -2.27%
  QoQ % 97.06% 20.88% -49.26% -32.38% 24.31% -4.91% -
  Horiz. % 96.61% 49.03% 40.56% 79.93% 118.20% 95.09% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.8200 2.7900 2.7300 2.6000 2.5100 2.4200 2.3100 14.21%
  QoQ % 1.08% 2.20% 5.00% 3.59% 3.72% 4.76% -
  Horiz. % 122.08% 120.78% 118.18% 112.55% 108.66% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.45 26.15 23.71 24.97 26.61 25.74 27.11 5.67%
  QoQ % 12.62% 10.29% -5.05% -6.16% 3.38% -5.05% -
  Horiz. % 108.63% 96.46% 87.46% 92.11% 98.16% 94.95% 100.00%
EPS 3.73 1.88 1.56 2.98 4.41 3.55 3.73 -
  QoQ % 98.40% 20.51% -47.65% -32.43% 24.23% -4.83% -
  Horiz. % 100.00% 50.40% 41.82% 79.89% 118.23% 95.17% 100.00%
DPS 0.00 0.00 2.55 0.00 0.00 0.00 2.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.19% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9208 0.9048 0.8705 0.8220 0.7932 0.7651 0.7290 16.83%
  QoQ % 1.77% 3.94% 5.90% 3.63% 3.67% 4.95% -
  Horiz. % 126.31% 124.12% 119.41% 112.76% 108.81% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.8200 1.6900 1.6300 1.2800 1.2000 1.2000 1.1100 -
P/RPS 2.02 2.10 2.19 1.62 1.43 1.47 1.29 34.81%
  QoQ % -3.81% -4.11% 35.19% 13.29% -2.72% 13.95% -
  Horiz. % 156.59% 162.79% 169.77% 125.58% 110.85% 113.95% 100.00%
P/EPS 15.95 29.19 33.41 13.56 8.60 10.69 9.40 42.22%
  QoQ % -45.36% -12.63% 146.39% 57.67% -19.55% 13.72% -
  Horiz. % 169.68% 310.53% 355.43% 144.26% 91.49% 113.72% 100.00%
EY 6.27 3.43 2.99 7.38 11.63 9.36 10.64 -29.69%
  QoQ % 82.80% 14.72% -59.49% -36.54% 24.25% -12.03% -
  Horiz. % 58.93% 32.24% 28.10% 69.36% 109.30% 87.97% 100.00%
DY 0.00 0.00 4.91 0.00 0.00 0.00 7.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.10% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.61 0.60 0.49 0.48 0.50 0.48 22.38%
  QoQ % 6.56% 1.67% 22.45% 2.08% -4.00% 4.17% -
  Horiz. % 135.42% 127.08% 125.00% 102.08% 100.00% 104.17% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 -
Price 1.8600 2.2000 1.6400 1.4900 1.2200 1.2000 1.1600 -
P/RPS 2.06 2.73 2.21 1.89 1.45 1.47 1.35 32.51%
  QoQ % -24.54% 23.53% 16.93% 30.34% -1.36% 8.89% -
  Horiz. % 152.59% 202.22% 163.70% 140.00% 107.41% 108.89% 100.00%
P/EPS 16.30 38.00 33.62 15.78 8.74 10.69 9.82 40.15%
  QoQ % -57.11% 13.03% 113.05% 80.55% -18.24% 8.86% -
  Horiz. % 165.99% 386.97% 342.36% 160.69% 89.00% 108.86% 100.00%
EY 6.13 2.63 2.97 6.34 11.44 9.36 10.18 -28.67%
  QoQ % 133.08% -11.45% -53.15% -44.58% 22.22% -8.06% -
  Horiz. % 60.22% 25.83% 29.17% 62.28% 112.38% 91.94% 100.00%
DY 0.00 0.00 4.88 0.00 0.00 0.00 6.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.79 0.60 0.57 0.49 0.50 0.50 20.31%
  QoQ % -16.46% 31.67% 5.26% 16.33% -2.00% 0.00% -
  Horiz. % 132.00% 158.00% 120.00% 114.00% 98.00% 100.00% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers