Highlights

[LTKM] QoQ Quarter Result on 2011-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     179.48%    YoY -     2.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,124 36,503 38,857 41,678 38,238 38,391 38,114 -1.73%
  QoQ % 1.70% -6.06% -6.77% 9.00% -0.40% 0.73% -
  Horiz. % 97.40% 95.77% 101.95% 109.35% 100.33% 100.73% 100.00%
PBT 1,640 759 3,286 8,464 2,427 5,123 5,864 -57.13%
  QoQ % 116.07% -76.90% -61.18% 248.74% -52.63% -12.64% -
  Horiz. % 27.97% 12.94% 56.04% 144.34% 41.39% 87.36% 100.00%
Tax -244 -244 -2,365 -3,116 -9,156 -2,800 -2,370 -77.94%
  QoQ % 0.00% 89.68% 24.10% 65.97% -227.00% -18.14% -
  Horiz. % 10.30% 10.30% 99.79% 131.48% 386.33% 118.14% 100.00%
NP 1,396 515 921 5,348 -6,729 2,323 3,494 -45.66%
  QoQ % 171.07% -44.08% -82.78% 179.48% -389.67% -33.51% -
  Horiz. % 39.95% 14.74% 26.36% 153.06% -192.59% 66.49% 100.00%
NP to SH 1,466 515 883 5,348 -6,729 2,323 3,494 -43.87%
  QoQ % 184.66% -41.68% -83.49% 179.48% -389.67% -33.51% -
  Horiz. % 41.96% 14.74% 25.27% 153.06% -192.59% 66.49% 100.00%
Tax Rate 14.88 % 32.15 % 71.97 % 36.81 % 377.26 % 54.66 % 40.42 % -48.54%
  QoQ % -53.72% -55.33% 95.52% -90.24% 590.19% 35.23% -
  Horiz. % 36.81% 79.54% 178.06% 91.07% 933.35% 135.23% 100.00%
Total Cost 35,728 35,988 37,936 36,330 44,967 36,068 34,620 2.12%
  QoQ % -0.72% -5.13% 4.42% -19.21% 24.67% 4.18% -
  Horiz. % 103.20% 103.95% 109.58% 104.94% 129.89% 104.18% 100.00%
Net Worth 123,829 124,205 123,793 125,350 120,098 129,776 127,250 -1.80%
  QoQ % -0.30% 0.33% -1.24% 4.37% -7.46% 1.99% -
  Horiz. % 97.31% 97.61% 97.28% 98.51% 94.38% 101.99% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 2,164 - - - 5,607 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 152.72% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,829 124,205 123,793 125,350 120,098 129,776 127,250 -1.80%
  QoQ % -0.30% 0.33% -1.24% 4.37% -7.46% 1.99% -
  Horiz. % 97.31% 97.61% 97.28% 98.51% 94.38% 101.99% 100.00%
NOSH 43,372 43,277 43,284 43,373 43,356 43,258 43,135 0.36%
  QoQ % 0.22% -0.02% -0.21% 0.04% 0.23% 0.29% -
  Horiz. % 100.55% 100.33% 100.34% 100.55% 100.51% 100.29% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.76 % 1.41 % 2.37 % 12.83 % -17.60 % 6.05 % 9.17 % -44.72%
  QoQ % 166.67% -40.51% -81.53% 172.90% -390.91% -34.02% -
  Horiz. % 41.00% 15.38% 25.85% 139.91% -191.93% 65.98% 100.00%
ROE 1.18 % 0.41 % 0.71 % 4.27 % -5.60 % 1.79 % 2.75 % -43.02%
  QoQ % 187.80% -42.25% -83.37% 176.25% -412.85% -34.91% -
  Horiz. % 42.91% 14.91% 25.82% 155.27% -203.64% 65.09% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 85.59 84.35 89.77 96.09 88.19 88.75 88.36 -2.10%
  QoQ % 1.47% -6.04% -6.58% 8.96% -0.63% 0.44% -
  Horiz. % 96.87% 95.46% 101.60% 108.75% 99.81% 100.44% 100.00%
EPS 3.38 1.19 2.04 12.33 -15.52 5.37 8.08 -43.98%
  QoQ % 184.03% -41.67% -83.45% 179.45% -389.01% -33.54% -
  Horiz. % 41.83% 14.73% 25.25% 152.60% -192.08% 66.46% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 13.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.46% 0.00% 0.00% 0.00% 100.00%
NAPS 2.8550 2.8700 2.8600 2.8900 2.7700 3.0000 2.9500 -2.15%
  QoQ % -0.52% 0.35% -1.04% 4.33% -7.67% 1.69% -
  Horiz. % 96.78% 97.29% 96.95% 97.97% 93.90% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.53 28.06 29.87 32.03 29.39 29.51 29.30 -1.75%
  QoQ % 1.67% -6.06% -6.74% 8.98% -0.41% 0.72% -
  Horiz. % 97.37% 95.77% 101.95% 109.32% 100.31% 100.72% 100.00%
EPS 1.13 0.40 0.68 4.11 -5.17 1.79 2.69 -43.82%
  QoQ % 182.50% -41.18% -83.45% 179.50% -388.83% -33.46% -
  Horiz. % 42.01% 14.87% 25.28% 152.79% -192.19% 66.54% 100.00%
DPS 0.00 0.00 1.66 0.00 0.00 0.00 4.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.52% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9518 0.9547 0.9515 0.9635 0.9231 0.9975 0.9781 -1.80%
  QoQ % -0.30% 0.34% -1.25% 4.38% -7.46% 1.98% -
  Horiz. % 97.31% 97.61% 97.28% 98.51% 94.38% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.7900 1.8600 1.8600 1.7800 1.6600 1.9400 1.8800 -
P/RPS 2.09 2.21 2.07 1.85 1.88 2.19 2.13 -1.25%
  QoQ % -5.43% 6.76% 11.89% -1.60% -14.16% 2.82% -
  Horiz. % 98.12% 103.76% 97.18% 86.85% 88.26% 102.82% 100.00%
P/EPS 52.96 156.30 91.18 14.44 -10.70 36.13 23.21 73.06%
  QoQ % -66.12% 71.42% 531.44% 234.95% -129.62% 55.67% -
  Horiz. % 228.18% 673.42% 392.85% 62.21% -46.10% 155.67% 100.00%
EY 1.89 0.64 1.10 6.93 -9.35 2.77 4.31 -42.19%
  QoQ % 195.31% -41.82% -84.13% 174.12% -437.55% -35.73% -
  Horiz. % 43.85% 14.85% 25.52% 160.79% -216.94% 64.27% 100.00%
DY 0.00 0.00 2.69 0.00 0.00 0.00 6.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.65 0.65 0.62 0.60 0.65 0.64 -1.04%
  QoQ % -3.08% 0.00% 4.84% 3.33% -7.69% 1.56% -
  Horiz. % 98.44% 101.56% 101.56% 96.88% 93.75% 101.56% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.8000 1.7900 1.8500 1.9000 1.8600 1.9700 2.0700 -
P/RPS 2.10 2.12 2.06 1.98 2.11 2.22 2.34 -6.94%
  QoQ % -0.94% 2.91% 4.04% -6.16% -4.95% -5.13% -
  Horiz. % 89.74% 90.60% 88.03% 84.62% 90.17% 94.87% 100.00%
P/EPS 53.25 150.42 90.69 15.41 -11.98 36.69 25.56 62.90%
  QoQ % -64.60% 65.86% 488.51% 228.63% -132.65% 43.54% -
  Horiz. % 208.33% 588.50% 354.81% 60.29% -46.87% 143.54% 100.00%
EY 1.88 0.66 1.10 6.49 -8.34 2.73 3.91 -38.54%
  QoQ % 184.85% -40.00% -83.05% 177.82% -405.49% -30.18% -
  Horiz. % 48.08% 16.88% 28.13% 165.98% -213.30% 69.82% 100.00%
DY 0.00 0.00 2.70 0.00 0.00 0.00 6.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 42.99% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.62 0.65 0.66 0.67 0.66 0.70 -6.77%
  QoQ % 1.61% -4.62% -1.52% -1.49% 1.52% -5.71% -
  Horiz. % 90.00% 88.57% 92.86% 94.29% 95.71% 94.29% 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