Highlights

[LTKM] QoQ Quarter Result on 2010-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -47.88%    YoY -     -58.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 39,256 38,313 34,020 30,842 32,484 34,619 33,483 11.15%
  QoQ % 2.46% 12.62% 10.30% -5.05% -6.17% 3.39% -
  Horiz. % 117.24% 114.43% 101.60% 92.11% 97.02% 103.39% 100.00%
PBT 7,511 6,646 3,576 3,030 5,087 6,895 6,047 15.50%
  QoQ % 13.02% 85.85% 18.02% -40.44% -26.22% 14.02% -
  Horiz. % 124.21% 109.91% 59.14% 50.11% 84.12% 114.02% 100.00%
Tax -2,282 -1,799 -1,133 -1,006 -1,224 -1,160 -1,428 36.57%
  QoQ % -26.85% -58.78% -12.62% 17.81% -5.52% 18.77% -
  Horiz. % 159.80% 125.98% 79.34% 70.45% 85.71% 81.23% 100.00%
NP 5,229 4,847 2,443 2,024 3,863 5,735 4,619 8.60%
  QoQ % 7.88% 98.40% 20.70% -47.61% -32.64% 24.16% -
  Horiz. % 113.21% 104.94% 52.89% 43.82% 83.63% 124.16% 100.00%
NP to SH 5,229 4,847 2,443 2,024 3,883 5,740 4,619 8.60%
  QoQ % 7.88% 98.40% 20.70% -47.88% -32.35% 24.27% -
  Horiz. % 113.21% 104.94% 52.89% 43.82% 84.07% 124.27% 100.00%
Tax Rate 30.38 % 27.07 % 31.68 % 33.20 % 24.06 % 16.82 % 23.62 % 18.22%
  QoQ % 12.23% -14.55% -4.58% 37.99% 43.04% -28.79% -
  Horiz. % 128.62% 114.61% 134.12% 140.56% 101.86% 71.21% 100.00%
Total Cost 34,027 33,466 31,577 28,818 28,621 28,884 28,864 11.56%
  QoQ % 1.68% 5.98% 9.57% 0.69% -0.91% 0.07% -
  Horiz. % 117.89% 115.94% 109.40% 99.84% 99.16% 100.07% 100.00%
Net Worth 125,581 119,794 117,719 113,261 106,947 103,204 99,536 16.71%
  QoQ % 4.83% 1.76% 3.94% 5.90% 3.63% 3.69% -
  Horiz. % 126.17% 120.35% 118.27% 113.79% 107.44% 103.69% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 3,319 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 163.98 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 125,581 119,794 117,719 113,261 106,947 103,204 99,536 16.71%
  QoQ % 4.83% 1.76% 3.94% 5.90% 3.63% 3.69% -
  Horiz. % 126.17% 120.35% 118.27% 113.79% 107.44% 103.69% 100.00%
NOSH 42,860 42,480 42,193 41,487 41,133 41,117 41,130 2.78%
  QoQ % 0.90% 0.68% 1.70% 0.86% 0.04% -0.03% -
  Horiz. % 104.21% 103.28% 102.58% 100.87% 100.01% 99.97% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.32 % 12.65 % 7.18 % 6.56 % 11.89 % 16.57 % 13.80 % -2.33%
  QoQ % 5.30% 76.18% 9.45% -44.83% -28.24% 20.07% -
  Horiz. % 96.52% 91.67% 52.03% 47.54% 86.16% 120.07% 100.00%
ROE 4.16 % 4.05 % 2.08 % 1.79 % 3.63 % 5.56 % 4.64 % -7.00%
  QoQ % 2.72% 94.71% 16.20% -50.69% -34.71% 19.83% -
  Horiz. % 89.66% 87.28% 44.83% 38.58% 78.23% 119.83% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.59 90.19 80.63 74.34 78.97 84.20 81.41 8.15%
  QoQ % 1.55% 11.86% 8.46% -5.86% -6.21% 3.43% -
  Horiz. % 112.50% 110.78% 99.04% 91.32% 97.00% 103.43% 100.00%
EPS 12.20 11.41 5.79 4.79 9.44 13.96 11.23 5.66%
  QoQ % 6.92% 97.06% 20.88% -49.26% -32.38% 24.31% -
  Horiz. % 108.64% 101.60% 51.56% 42.65% 84.06% 124.31% 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 2.9300 2.8200 2.7900 2.7300 2.6000 2.5100 2.4200 13.56%
  QoQ % 3.90% 1.08% 2.20% 5.00% 3.59% 3.72% -
  Horiz. % 121.07% 116.53% 115.29% 112.81% 107.44% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.17 29.45 26.15 23.71 24.97 26.61 25.74 11.14%
  QoQ % 2.44% 12.62% 10.29% -5.05% -6.16% 3.38% -
  Horiz. % 117.21% 114.41% 101.59% 92.11% 97.01% 103.38% 100.00%
EPS 4.02 3.73 1.88 1.56 2.98 4.41 3.55 8.62%
  QoQ % 7.77% 98.40% 20.51% -47.65% -32.43% 24.23% -
  Horiz. % 113.24% 105.07% 52.96% 43.94% 83.94% 124.23% 100.00%
DPS 0.00 0.00 0.00 2.55 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 0.9652 0.9208 0.9048 0.8705 0.8220 0.7932 0.7651 16.70%
  QoQ % 4.82% 1.77% 3.94% 5.90% 3.63% 3.67% -
  Horiz. % 126.15% 120.35% 118.26% 113.78% 107.44% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.8800 1.8200 1.6900 1.6300 1.2800 1.2000 1.2000 -
P/RPS 2.05 2.02 2.10 2.19 1.62 1.43 1.47 24.75%
  QoQ % 1.49% -3.81% -4.11% 35.19% 13.29% -2.72% -
  Horiz. % 139.46% 137.41% 142.86% 148.98% 110.20% 97.28% 100.00%
P/EPS 15.41 15.95 29.19 33.41 13.56 8.60 10.69 27.52%
  QoQ % -3.39% -45.36% -12.63% 146.39% 57.67% -19.55% -
  Horiz. % 144.15% 149.20% 273.06% 312.54% 126.85% 80.45% 100.00%
EY 6.49 6.27 3.43 2.99 7.38 11.63 9.36 -21.61%
  QoQ % 3.51% 82.80% 14.72% -59.49% -36.54% 24.25% -
  Horiz. % 69.34% 66.99% 36.65% 31.94% 78.85% 124.25% 100.00%
DY 0.00 0.00 0.00 4.91 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 0.64 0.65 0.61 0.60 0.49 0.48 0.50 17.84%
  QoQ % -1.54% 6.56% 1.67% 22.45% 2.08% -4.00% -
  Horiz. % 128.00% 130.00% 122.00% 120.00% 98.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 -
Price 1.8500 1.8600 2.2000 1.6400 1.4900 1.2200 1.2000 -
P/RPS 2.02 2.06 2.73 2.21 1.89 1.45 1.47 23.53%
  QoQ % -1.94% -24.54% 23.53% 16.93% 30.34% -1.36% -
  Horiz. % 137.41% 140.14% 185.71% 150.34% 128.57% 98.64% 100.00%
P/EPS 15.16 16.30 38.00 33.62 15.78 8.74 10.69 26.15%
  QoQ % -6.99% -57.11% 13.03% 113.05% 80.55% -18.24% -
  Horiz. % 141.81% 152.48% 355.47% 314.50% 147.61% 81.76% 100.00%
EY 6.59 6.13 2.63 2.97 6.34 11.44 9.36 -20.81%
  QoQ % 7.50% 133.08% -11.45% -53.15% -44.58% 22.22% -
  Horiz. % 70.41% 65.49% 28.10% 31.73% 67.74% 122.22% 100.00%
DY 0.00 0.00 0.00 4.88 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 0.63 0.66 0.79 0.60 0.57 0.49 0.50 16.61%
  QoQ % -4.55% -16.46% 31.67% 5.26% 16.33% -2.00% -
  Horiz. % 126.00% 132.00% 158.00% 120.00% 114.00% 98.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers