Highlights

[LTKM] QoQ Quarter Result on 2009-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     50.90%    YoY -     225.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 32,484 34,619 33,483 35,277 34,632 34,658 28,970 7.91%
  QoQ % -6.17% 3.39% -5.09% 1.86% -0.08% 19.63% -
  Horiz. % 112.13% 119.50% 115.58% 121.77% 119.54% 119.63% 100.00%
PBT 5,087 6,895 6,047 6,443 4,307 2,537 -1,155 -
  QoQ % -26.22% 14.02% -6.15% 49.59% 69.77% 319.65% -
  Horiz. % -440.43% -596.97% -523.55% -557.84% -372.90% -219.65% 100.00%
Tax -1,224 -1,160 -1,428 -1,593 -1,093 -545 -15 1,766.28%
  QoQ % -5.52% 18.77% 10.36% -45.75% -100.55% -3,533.33% -
  Horiz. % 8,160.00% 7,733.33% 9,520.00% 10,620.00% 7,286.67% 3,633.33% 100.00%
NP 3,863 5,735 4,619 4,850 3,214 1,992 -1,170 -
  QoQ % -32.64% 24.16% -4.76% 50.90% 61.35% 270.26% -
  Horiz. % -330.17% -490.17% -394.79% -414.53% -274.70% -170.26% 100.00%
NP to SH 3,883 5,740 4,619 4,850 3,214 1,992 -1,170 -
  QoQ % -32.35% 24.27% -4.76% 50.90% 61.35% 270.26% -
  Horiz. % -331.88% -490.60% -394.79% -414.53% -274.70% -170.26% 100.00%
Tax Rate 24.06 % 16.82 % 23.62 % 24.72 % 25.38 % 21.48 % - % -
  QoQ % 43.04% -28.79% -4.45% -2.60% 18.16% 0.00% -
  Horiz. % 112.01% 78.31% 109.96% 115.08% 118.16% 100.00% -
Total Cost 28,621 28,884 28,864 30,427 31,418 32,666 30,140 -3.38%
  QoQ % -0.91% 0.07% -5.14% -3.15% -3.82% 8.38% -
  Horiz. % 94.96% 95.83% 95.77% 100.95% 104.24% 108.38% 100.00%
Net Worth 106,947 103,204 99,536 94,849 91,008 87,713 88,263 13.62%
  QoQ % 3.63% 3.69% 4.94% 4.22% 3.76% -0.62% -
  Horiz. % 121.17% 116.93% 112.77% 107.46% 103.11% 99.38% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 3,284 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 67.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,947 103,204 99,536 94,849 91,008 87,713 88,263 13.62%
  QoQ % 3.63% 3.69% 4.94% 4.22% 3.76% -0.62% -
  Horiz. % 121.17% 116.93% 112.77% 107.46% 103.11% 99.38% 100.00%
NOSH 41,133 41,117 41,130 41,060 40,994 40,987 41,052 0.13%
  QoQ % 0.04% -0.03% 0.17% 0.16% 0.02% -0.16% -
  Horiz. % 100.20% 100.16% 100.19% 100.02% 99.86% 99.84% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.89 % 16.57 % 13.80 % 13.75 % 9.28 % 5.75 % -4.04 % -
  QoQ % -28.24% 20.07% 0.36% 48.17% 61.39% 242.33% -
  Horiz. % -294.31% -410.15% -341.58% -340.35% -229.70% -142.33% 100.00%
ROE 3.63 % 5.56 % 4.64 % 5.11 % 3.53 % 2.27 % -1.33 % -
  QoQ % -34.71% 19.83% -9.20% 44.76% 55.51% 270.68% -
  Horiz. % -272.93% -418.05% -348.87% -384.21% -265.41% -170.68% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.97 84.20 81.41 85.91 84.48 84.56 70.57 7.76%
  QoQ % -6.21% 3.43% -5.24% 1.69% -0.09% 19.82% -
  Horiz. % 111.90% 119.31% 115.36% 121.74% 119.71% 119.82% 100.00%
EPS 9.44 13.96 11.23 11.81 7.84 4.86 -2.85 -
  QoQ % -32.38% 24.31% -4.91% 50.64% 61.32% 270.53% -
  Horiz. % -331.23% -489.82% -394.04% -414.39% -275.09% -170.53% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.6000 2.5100 2.4200 2.3100 2.2200 2.1400 2.1500 13.47%
  QoQ % 3.59% 3.72% 4.76% 4.05% 3.74% -0.47% -
  Horiz. % 120.93% 116.74% 112.56% 107.44% 103.26% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.97 26.61 25.74 27.11 26.62 26.64 22.27 7.91%
  QoQ % -6.16% 3.38% -5.05% 1.84% -0.08% 19.62% -
  Horiz. % 112.12% 119.49% 115.58% 121.73% 119.53% 119.62% 100.00%
EPS 2.98 4.41 3.55 3.73 2.47 1.53 -0.90 -
  QoQ % -32.43% 24.23% -4.83% 51.01% 61.44% 270.00% -
  Horiz. % -331.11% -490.00% -394.44% -414.44% -274.44% -170.00% 100.00%
DPS 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8220 0.7932 0.7651 0.7290 0.6995 0.6742 0.6784 13.62%
  QoQ % 3.63% 3.67% 4.95% 4.22% 3.75% -0.62% -
  Horiz. % 121.17% 116.92% 112.78% 107.46% 103.11% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.2800 1.2000 1.2000 1.1100 0.9500 0.9900 1.0700 -
P/RPS 1.62 1.43 1.47 1.29 1.12 1.17 1.52 4.33%
  QoQ % 13.29% -2.72% 13.95% 15.18% -4.27% -23.03% -
  Horiz. % 106.58% 94.08% 96.71% 84.87% 73.68% 76.97% 100.00%
P/EPS 13.56 8.60 10.69 9.40 12.12 20.37 -37.54 -
  QoQ % 57.67% -19.55% 13.72% -22.44% -40.50% 154.26% -
  Horiz. % -36.12% -22.91% -28.48% -25.04% -32.29% -54.26% 100.00%
EY 7.38 11.63 9.36 10.64 8.25 4.91 -2.66 -
  QoQ % -36.54% 24.25% -12.03% 28.97% 68.02% 284.59% -
  Horiz. % -277.44% -437.22% -351.88% -400.00% -310.15% -184.59% 100.00%
DY 0.00 0.00 0.00 7.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.48 0.50 0.48 0.43 0.46 0.50 -1.33%
  QoQ % 2.08% -4.00% 4.17% 11.63% -6.52% -8.00% -
  Horiz. % 98.00% 96.00% 100.00% 96.00% 86.00% 92.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 -
Price 1.4900 1.2200 1.2000 1.1600 1.0900 0.9500 1.0700 -
P/RPS 1.89 1.45 1.47 1.35 1.29 1.12 1.52 15.59%
  QoQ % 30.34% -1.36% 8.89% 4.65% 15.18% -26.32% -
  Horiz. % 124.34% 95.39% 96.71% 88.82% 84.87% 73.68% 100.00%
P/EPS 15.78 8.74 10.69 9.82 13.90 19.55 -37.54 -
  QoQ % 80.55% -18.24% 8.86% -29.35% -28.90% 152.08% -
  Horiz. % -42.04% -23.28% -28.48% -26.16% -37.03% -52.08% 100.00%
EY 6.34 11.44 9.36 10.18 7.19 5.12 -2.66 -
  QoQ % -44.58% 22.22% -8.06% 41.59% 40.43% 292.48% -
  Horiz. % -238.35% -430.08% -351.88% -382.71% -270.30% -192.48% 100.00%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.49 0.50 0.50 0.49 0.44 0.50 9.10%
  QoQ % 16.33% -2.00% 0.00% 2.04% 11.36% -12.00% -
  Horiz. % 114.00% 98.00% 100.00% 100.00% 98.00% 88.00% 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
 

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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. 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
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers