Highlights

[LTKM] QoQ Quarter Result on 2012-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     35.40%    YoY -     -62.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 42,569 43,540 40,538 40,666 37,124 36,503 38,857 6.27%
  QoQ % -2.23% 7.41% -0.31% 9.54% 1.70% -6.06% -
  Horiz. % 109.55% 112.05% 104.33% 104.66% 95.54% 93.94% 100.00%
PBT 6,888 8,289 7,254 2,587 1,640 759 3,286 63.71%
  QoQ % -16.90% 14.27% 180.40% 57.74% 116.07% -76.90% -
  Horiz. % 209.62% 252.25% 220.75% 78.73% 49.91% 23.10% 100.00%
Tax -1,747 -2,229 -1,644 -602 -244 -244 -2,365 -18.27%
  QoQ % 21.62% -35.58% -173.09% -146.72% 0.00% 89.68% -
  Horiz. % 73.87% 94.25% 69.51% 25.45% 10.32% 10.32% 100.00%
NP 5,141 6,060 5,610 1,985 1,396 515 921 214.34%
  QoQ % -15.17% 8.02% 182.62% 42.19% 171.07% -44.08% -
  Horiz. % 558.20% 657.98% 609.12% 215.53% 151.57% 55.92% 100.00%
NP to SH 5,141 6,060 5,610 1,985 1,466 515 883 223.29%
  QoQ % -15.17% 8.02% 182.62% 35.40% 184.66% -41.68% -
  Horiz. % 582.22% 686.30% 635.33% 224.80% 166.02% 58.32% 100.00%
Tax Rate 25.36 % 26.89 % 22.66 % 23.27 % 14.88 % 32.15 % 71.97 % -50.08%
  QoQ % -5.69% 18.67% -2.62% 56.38% -53.72% -55.33% -
  Horiz. % 35.24% 37.36% 31.49% 32.33% 20.68% 44.67% 100.00%
Total Cost 37,428 37,480 34,928 38,681 35,728 35,988 37,936 -0.89%
  QoQ % -0.14% 7.31% -9.70% 8.27% -0.72% -5.13% -
  Horiz. % 98.66% 98.80% 92.07% 101.96% 94.18% 94.87% 100.00%
Net Worth 141,431 139,245 133,530 125,687 123,829 124,205 123,793 9.28%
  QoQ % 1.57% 4.28% 6.24% 1.50% -0.30% 0.33% -
  Horiz. % 114.25% 112.48% 107.87% 101.53% 100.03% 100.33% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,734 - - - 2,164 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.13% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 30.91 % - % - % - % 245.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 12.61% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 141,431 139,245 133,530 125,687 123,829 124,205 123,793 9.28%
  QoQ % 1.57% 4.28% 6.24% 1.50% -0.30% 0.33% -
  Horiz. % 114.25% 112.48% 107.87% 101.53% 100.03% 100.33% 100.00%
NOSH 43,383 43,378 43,353 43,340 43,372 43,277 43,284 0.15%
  QoQ % 0.01% 0.06% 0.03% -0.07% 0.22% -0.02% -
  Horiz. % 100.23% 100.22% 100.16% 100.13% 100.20% 99.98% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.08 % 13.92 % 13.84 % 4.88 % 3.76 % 1.41 % 2.37 % 195.88%
  QoQ % -13.22% 0.58% 183.61% 29.79% 166.67% -40.51% -
  Horiz. % 509.70% 587.34% 583.97% 205.91% 158.65% 59.49% 100.00%
ROE 3.63 % 4.35 % 4.20 % 1.58 % 1.18 % 0.41 % 0.71 % 196.48%
  QoQ % -16.55% 3.57% 165.82% 33.90% 187.80% -42.25% -
  Horiz. % 511.27% 612.68% 591.55% 222.54% 166.20% 57.75% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.12 100.37 93.50 93.83 85.59 84.35 89.77 6.10%
  QoQ % -2.24% 7.35% -0.35% 9.63% 1.47% -6.04% -
  Horiz. % 109.30% 111.81% 104.16% 104.52% 95.34% 93.96% 100.00%
EPS 11.85 13.97 12.94 4.58 3.38 1.19 2.04 222.80%
  QoQ % -15.18% 7.96% 182.53% 35.50% 184.03% -41.67% -
  Horiz. % 580.88% 684.80% 634.31% 224.51% 165.69% 58.33% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2600 3.2100 3.0800 2.9000 2.8550 2.8700 2.8600 9.11%
  QoQ % 1.56% 4.22% 6.21% 1.58% -0.52% 0.35% -
  Horiz. % 113.99% 112.24% 107.69% 101.40% 99.83% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.72 33.47 31.16 31.26 28.53 28.06 29.87 6.26%
  QoQ % -2.24% 7.41% -0.32% 9.57% 1.67% -6.06% -
  Horiz. % 109.54% 112.05% 104.32% 104.65% 95.51% 93.94% 100.00%
EPS 3.95 4.66 4.31 1.53 1.13 0.40 0.68 222.80%
  QoQ % -15.24% 8.12% 181.70% 35.40% 182.50% -41.18% -
  Horiz. % 580.88% 685.29% 633.82% 225.00% 166.18% 58.82% 100.00%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 1.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.12% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0871 1.0703 1.0263 0.9661 0.9518 0.9547 0.9515 9.28%
  QoQ % 1.57% 4.29% 6.23% 1.50% -0.30% 0.34% -
  Horiz. % 114.25% 112.49% 107.86% 101.53% 100.03% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.1000 1.9000 1.8100 1.8200 1.7900 1.8600 1.8600 -
P/RPS 2.14 1.89 1.94 1.94 2.09 2.21 2.07 2.24%
  QoQ % 13.23% -2.58% 0.00% -7.18% -5.43% 6.76% -
  Horiz. % 103.38% 91.30% 93.72% 93.72% 100.97% 106.76% 100.00%
P/EPS 17.72 13.60 13.99 39.74 52.96 156.30 91.18 -66.42%
  QoQ % 30.29% -2.79% -64.80% -24.96% -66.12% 71.42% -
  Horiz. % 19.43% 14.92% 15.34% 43.58% 58.08% 171.42% 100.00%
EY 5.64 7.35 7.15 2.52 1.89 0.64 1.10 197.05%
  QoQ % -23.27% 2.80% 183.73% 33.33% 195.31% -41.82% -
  Horiz. % 512.73% 668.18% 650.00% 229.09% 171.82% 58.18% 100.00%
DY 0.00 0.00 2.21 0.00 0.00 0.00 2.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.16% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.59 0.59 0.63 0.63 0.65 0.65 -1.03%
  QoQ % 8.47% 0.00% -6.35% 0.00% -3.08% 0.00% -
  Horiz. % 98.46% 90.77% 90.77% 96.92% 96.92% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 -
Price 2.6500 1.9800 1.8900 1.8300 1.8000 1.7900 1.8500 -
P/RPS 2.70 1.97 2.02 1.95 2.10 2.12 2.06 19.75%
  QoQ % 37.06% -2.48% 3.59% -7.14% -0.94% 2.91% -
  Horiz. % 131.07% 95.63% 98.06% 94.66% 101.94% 102.91% 100.00%
P/EPS 22.36 14.17 14.61 39.96 53.25 150.42 90.69 -60.65%
  QoQ % 57.80% -3.01% -63.44% -24.96% -64.60% 65.86% -
  Horiz. % 24.66% 15.62% 16.11% 44.06% 58.72% 165.86% 100.00%
EY 4.47 7.06 6.85 2.50 1.88 0.66 1.10 154.43%
  QoQ % -36.69% 3.07% 174.00% 32.98% 184.85% -40.00% -
  Horiz. % 406.36% 641.82% 622.73% 227.27% 170.91% 60.00% 100.00%
DY 0.00 0.00 2.12 0.00 0.00 0.00 2.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.52% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.62 0.61 0.63 0.63 0.62 0.65 15.79%
  QoQ % 30.65% 1.64% -3.17% 0.00% 1.61% -4.62% -
  Horiz. % 124.62% 95.38% 93.85% 96.92% 96.92% 95.38% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers