Highlights

[LTKM] QoQ Quarter Result on 2010-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     7.88%    YoY -     34.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 38,238 38,391 38,114 39,256 38,313 34,020 30,842 15.39%
  QoQ % -0.40% 0.73% -2.91% 2.46% 12.62% 10.30% -
  Horiz. % 123.98% 124.48% 123.58% 127.28% 124.22% 110.30% 100.00%
PBT 2,427 5,123 5,864 7,511 6,646 3,576 3,030 -13.74%
  QoQ % -52.63% -12.64% -21.93% 13.02% 85.85% 18.02% -
  Horiz. % 80.10% 169.08% 193.53% 247.89% 219.34% 118.02% 100.00%
Tax -9,156 -2,800 -2,370 -2,282 -1,799 -1,133 -1,006 335.33%
  QoQ % -227.00% -18.14% -3.86% -26.85% -58.78% -12.62% -
  Horiz. % 910.14% 278.33% 235.59% 226.84% 178.83% 112.62% 100.00%
NP -6,729 2,323 3,494 5,229 4,847 2,443 2,024 -
  QoQ % -389.67% -33.51% -33.18% 7.88% 98.40% 20.70% -
  Horiz. % -332.46% 114.77% 172.63% 258.35% 239.48% 120.70% 100.00%
NP to SH -6,729 2,323 3,494 5,229 4,847 2,443 2,024 -
  QoQ % -389.67% -33.51% -33.18% 7.88% 98.40% 20.70% -
  Horiz. % -332.46% 114.77% 172.63% 258.35% 239.48% 120.70% 100.00%
Tax Rate 377.26 % 54.66 % 40.42 % 30.38 % 27.07 % 31.68 % 33.20 % 404.69%
  QoQ % 590.19% 35.23% 33.05% 12.23% -14.55% -4.58% -
  Horiz. % 1,136.33% 164.64% 121.75% 91.51% 81.54% 95.42% 100.00%
Total Cost 44,967 36,068 34,620 34,027 33,466 31,577 28,818 34.49%
  QoQ % 24.67% 4.18% 1.74% 1.68% 5.98% 9.57% -
  Horiz. % 156.04% 125.16% 120.13% 118.08% 116.13% 109.57% 100.00%
Net Worth 120,098 129,776 127,250 125,581 119,794 117,719 113,261 3.98%
  QoQ % -7.46% 1.99% 1.33% 4.83% 1.76% 3.94% -
  Horiz. % 106.04% 114.58% 112.35% 110.88% 105.77% 103.94% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,607 - - - 3,319 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 97.87% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,098 129,776 127,250 125,581 119,794 117,719 113,261 3.98%
  QoQ % -7.46% 1.99% 1.33% 4.83% 1.76% 3.94% -
  Horiz. % 106.04% 114.58% 112.35% 110.88% 105.77% 103.94% 100.00%
NOSH 43,356 43,258 43,135 42,860 42,480 42,193 41,487 2.98%
  QoQ % 0.23% 0.29% 0.64% 0.90% 0.68% 1.70% -
  Horiz. % 104.51% 104.27% 103.97% 103.31% 102.39% 101.70% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -17.60 % 6.05 % 9.17 % 13.32 % 12.65 % 7.18 % 6.56 % -
  QoQ % -390.91% -34.02% -31.16% 5.30% 76.18% 9.45% -
  Horiz. % -268.29% 92.23% 139.79% 203.05% 192.84% 109.45% 100.00%
ROE -5.60 % 1.79 % 2.75 % 4.16 % 4.05 % 2.08 % 1.79 % -
  QoQ % -412.85% -34.91% -33.89% 2.72% 94.71% 16.20% -
  Horiz. % -312.85% 100.00% 153.63% 232.40% 226.26% 116.20% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.19 88.75 88.36 91.59 90.19 80.63 74.34 12.05%
  QoQ % -0.63% 0.44% -3.53% 1.55% 11.86% 8.46% -
  Horiz. % 118.63% 119.38% 118.86% 123.20% 121.32% 108.46% 100.00%
EPS -15.52 5.37 8.08 12.20 11.41 5.79 4.79 -
  QoQ % -389.01% -33.54% -33.77% 6.92% 97.06% 20.88% -
  Horiz. % -324.01% 112.11% 168.68% 254.70% 238.20% 120.88% 100.00%
DPS 0.00 0.00 13.00 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% 162.50% 0.00% 0.00% 0.00% 100.00%
NAPS 2.7700 3.0000 2.9500 2.9300 2.8200 2.7900 2.7300 0.97%
  QoQ % -7.67% 1.69% 0.68% 3.90% 1.08% 2.20% -
  Horiz. % 101.47% 109.89% 108.06% 107.33% 103.30% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.39 29.51 29.30 30.17 29.45 26.15 23.71 15.38%
  QoQ % -0.41% 0.72% -2.88% 2.44% 12.62% 10.29% -
  Horiz. % 123.96% 124.46% 123.58% 127.25% 124.21% 110.29% 100.00%
EPS -5.17 1.79 2.69 4.02 3.73 1.88 1.56 -
  QoQ % -388.83% -33.46% -33.08% 7.77% 98.40% 20.51% -
  Horiz. % -331.41% 114.74% 172.44% 257.69% 239.10% 120.51% 100.00%
DPS 0.00 0.00 4.31 0.00 0.00 0.00 2.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 169.02% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9231 0.9975 0.9781 0.9652 0.9208 0.9048 0.8705 3.99%
  QoQ % -7.46% 1.98% 1.34% 4.82% 1.77% 3.94% -
  Horiz. % 106.04% 114.59% 112.36% 110.88% 105.78% 103.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.6600 1.9400 1.8800 1.8800 1.8200 1.6900 1.6300 -
P/RPS 1.88 2.19 2.13 2.05 2.02 2.10 2.19 -9.67%
  QoQ % -14.16% 2.82% 3.90% 1.49% -3.81% -4.11% -
  Horiz. % 85.84% 100.00% 97.26% 93.61% 92.24% 95.89% 100.00%
P/EPS -10.70 36.13 23.21 15.41 15.95 29.19 33.41 -
  QoQ % -129.62% 55.67% 50.62% -3.39% -45.36% -12.63% -
  Horiz. % -32.03% 108.14% 69.47% 46.12% 47.74% 87.37% 100.00%
EY -9.35 2.77 4.31 6.49 6.27 3.43 2.99 -
  QoQ % -437.55% -35.73% -33.59% 3.51% 82.80% 14.72% -
  Horiz. % -312.71% 92.64% 144.15% 217.06% 209.70% 114.72% 100.00%
DY 0.00 0.00 6.91 0.00 0.00 0.00 4.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.73% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.65 0.64 0.64 0.65 0.61 0.60 -
  QoQ % -7.69% 1.56% 0.00% -1.54% 6.56% 1.67% -
  Horiz. % 100.00% 108.33% 106.67% 106.67% 108.33% 101.67% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 -
Price 1.8600 1.9700 2.0700 1.8500 1.8600 2.2000 1.6400 -
P/RPS 2.11 2.22 2.34 2.02 2.06 2.73 2.21 -3.04%
  QoQ % -4.95% -5.13% 15.84% -1.94% -24.54% 23.53% -
  Horiz. % 95.48% 100.45% 105.88% 91.40% 93.21% 123.53% 100.00%
P/EPS -11.98 36.69 25.56 15.16 16.30 38.00 33.62 -
  QoQ % -132.65% 43.54% 68.60% -6.99% -57.11% 13.03% -
  Horiz. % -35.63% 109.13% 76.03% 45.09% 48.48% 113.03% 100.00%
EY -8.34 2.73 3.91 6.59 6.13 2.63 2.97 -
  QoQ % -405.49% -30.18% -40.67% 7.50% 133.08% -11.45% -
  Horiz. % -280.81% 91.92% 131.65% 221.89% 206.40% 88.55% 100.00%
DY 0.00 0.00 6.28 0.00 0.00 0.00 4.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.69% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.66 0.70 0.63 0.66 0.79 0.60 7.63%
  QoQ % 1.52% -5.71% 11.11% -4.55% -16.46% 31.67% -
  Horiz. % 111.67% 110.00% 116.67% 105.00% 110.00% 131.67% 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.
 


 

276  308  483  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.27-0.03 
 ALAM 0.13-0.01 
 SAPNRG 0.2350.00 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 MTOUCHE 0.165-0.01 
 PWRWELL 0.3750.00 
 MCLEAN 0.36-0.025 
 GAMUDA 3.66-0.32 
 EDUSPEC 0.030.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers