Highlights

[LTKM] QoQ Quarter Result on 2011-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -33.18%    YoY -     72.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 41,678 38,238 38,391 38,114 39,256 38,313 34,020 14.45%
  QoQ % 9.00% -0.40% 0.73% -2.91% 2.46% 12.62% -
  Horiz. % 122.51% 112.40% 112.85% 112.03% 115.39% 112.62% 100.00%
PBT 8,464 2,427 5,123 5,864 7,511 6,646 3,576 77.33%
  QoQ % 248.74% -52.63% -12.64% -21.93% 13.02% 85.85% -
  Horiz. % 236.69% 67.87% 143.26% 163.98% 210.04% 185.85% 100.00%
Tax -3,116 -9,156 -2,800 -2,370 -2,282 -1,799 -1,133 95.93%
  QoQ % 65.97% -227.00% -18.14% -3.86% -26.85% -58.78% -
  Horiz. % 275.02% 808.12% 247.13% 209.18% 201.41% 158.78% 100.00%
NP 5,348 -6,729 2,323 3,494 5,229 4,847 2,443 68.35%
  QoQ % 179.48% -389.67% -33.51% -33.18% 7.88% 98.40% -
  Horiz. % 218.91% -275.44% 95.09% 143.02% 214.04% 198.40% 100.00%
NP to SH 5,348 -6,729 2,323 3,494 5,229 4,847 2,443 68.35%
  QoQ % 179.48% -389.67% -33.51% -33.18% 7.88% 98.40% -
  Horiz. % 218.91% -275.44% 95.09% 143.02% 214.04% 198.40% 100.00%
Tax Rate 36.81 % 377.26 % 54.66 % 40.42 % 30.38 % 27.07 % 31.68 % 10.49%
  QoQ % -90.24% 590.19% 35.23% 33.05% 12.23% -14.55% -
  Horiz. % 116.19% 1,190.85% 172.54% 127.59% 95.90% 85.45% 100.00%
Total Cost 36,330 44,967 36,068 34,620 34,027 33,466 31,577 9.77%
  QoQ % -19.21% 24.67% 4.18% 1.74% 1.68% 5.98% -
  Horiz. % 115.05% 142.40% 114.22% 109.64% 107.76% 105.98% 100.00%
Net Worth 125,350 120,098 129,776 127,250 125,581 119,794 117,719 4.26%
  QoQ % 4.37% -7.46% 1.99% 1.33% 4.83% 1.76% -
  Horiz. % 106.48% 102.02% 110.24% 108.10% 106.68% 101.76% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 5,607 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 160.49 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 125,350 120,098 129,776 127,250 125,581 119,794 117,719 4.26%
  QoQ % 4.37% -7.46% 1.99% 1.33% 4.83% 1.76% -
  Horiz. % 106.48% 102.02% 110.24% 108.10% 106.68% 101.76% 100.00%
NOSH 43,373 43,356 43,258 43,135 42,860 42,480 42,193 1.85%
  QoQ % 0.04% 0.23% 0.29% 0.64% 0.90% 0.68% -
  Horiz. % 102.80% 102.76% 102.53% 102.23% 101.58% 100.68% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.83 % -17.60 % 6.05 % 9.17 % 13.32 % 12.65 % 7.18 % 47.10%
  QoQ % 172.90% -390.91% -34.02% -31.16% 5.30% 76.18% -
  Horiz. % 178.69% -245.13% 84.26% 127.72% 185.52% 176.18% 100.00%
ROE 4.27 % -5.60 % 1.79 % 2.75 % 4.16 % 4.05 % 2.08 % 61.31%
  QoQ % 176.25% -412.85% -34.91% -33.89% 2.72% 94.71% -
  Horiz. % 205.29% -269.23% 86.06% 132.21% 200.00% 194.71% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 96.09 88.19 88.75 88.36 91.59 90.19 80.63 12.37%
  QoQ % 8.96% -0.63% 0.44% -3.53% 1.55% 11.86% -
  Horiz. % 119.17% 109.38% 110.07% 109.59% 113.59% 111.86% 100.00%
EPS 12.33 -15.52 5.37 8.08 12.20 11.41 5.79 65.29%
  QoQ % 179.45% -389.01% -33.54% -33.77% 6.92% 97.06% -
  Horiz. % 212.95% -268.05% 92.75% 139.55% 210.71% 197.06% 100.00%
DPS 0.00 0.00 0.00 13.00 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 2.8900 2.7700 3.0000 2.9500 2.9300 2.8200 2.7900 2.37%
  QoQ % 4.33% -7.67% 1.69% 0.68% 3.90% 1.08% -
  Horiz. % 103.58% 99.28% 107.53% 105.73% 105.02% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 32.03 29.39 29.51 29.30 30.17 29.45 26.15 14.44%
  QoQ % 8.98% -0.41% 0.72% -2.88% 2.44% 12.62% -
  Horiz. % 122.49% 112.39% 112.85% 112.05% 115.37% 112.62% 100.00%
EPS 4.11 -5.17 1.79 2.69 4.02 3.73 1.88 68.20%
  QoQ % 179.50% -388.83% -33.46% -33.08% 7.77% 98.40% -
  Horiz. % 218.62% -275.00% 95.21% 143.09% 213.83% 198.40% 100.00%
DPS 0.00 0.00 0.00 4.31 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 0.9635 0.9231 0.9975 0.9781 0.9652 0.9208 0.9048 4.27%
  QoQ % 4.38% -7.46% 1.98% 1.34% 4.82% 1.77% -
  Horiz. % 106.49% 102.02% 110.25% 108.10% 106.68% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.7800 1.6600 1.9400 1.8800 1.8800 1.8200 1.6900 -
P/RPS 1.85 1.88 2.19 2.13 2.05 2.02 2.10 -8.08%
  QoQ % -1.60% -14.16% 2.82% 3.90% 1.49% -3.81% -
  Horiz. % 88.10% 89.52% 104.29% 101.43% 97.62% 96.19% 100.00%
P/EPS 14.44 -10.70 36.13 23.21 15.41 15.95 29.19 -37.37%
  QoQ % 234.95% -129.62% 55.67% 50.62% -3.39% -45.36% -
  Horiz. % 49.47% -36.66% 123.78% 79.51% 52.79% 54.64% 100.00%
EY 6.93 -9.35 2.77 4.31 6.49 6.27 3.43 59.61%
  QoQ % 174.12% -437.55% -35.73% -33.59% 3.51% 82.80% -
  Horiz. % 202.04% -272.59% 80.76% 125.66% 189.21% 182.80% 100.00%
DY 0.00 0.00 0.00 6.91 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 0.62 0.60 0.65 0.64 0.64 0.65 0.61 1.09%
  QoQ % 3.33% -7.69% 1.56% 0.00% -1.54% 6.56% -
  Horiz. % 101.64% 98.36% 106.56% 104.92% 104.92% 106.56% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 25/08/10 -
Price 1.9000 1.8600 1.9700 2.0700 1.8500 1.8600 2.2000 -
P/RPS 1.98 2.11 2.22 2.34 2.02 2.06 2.73 -19.23%
  QoQ % -6.16% -4.95% -5.13% 15.84% -1.94% -24.54% -
  Horiz. % 72.53% 77.29% 81.32% 85.71% 73.99% 75.46% 100.00%
P/EPS 15.41 -11.98 36.69 25.56 15.16 16.30 38.00 -45.12%
  QoQ % 228.63% -132.65% 43.54% 68.60% -6.99% -57.11% -
  Horiz. % 40.55% -31.53% 96.55% 67.26% 39.89% 42.89% 100.00%
EY 6.49 -8.34 2.73 3.91 6.59 6.13 2.63 82.31%
  QoQ % 177.82% -405.49% -30.18% -40.67% 7.50% 133.08% -
  Horiz. % 246.77% -317.11% 103.80% 148.67% 250.57% 233.08% 100.00%
DY 0.00 0.00 0.00 6.28 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 0.66 0.67 0.66 0.70 0.63 0.66 0.79 -11.27%
  QoQ % -1.49% 1.52% -5.71% 11.11% -4.55% -16.46% -
  Horiz. % 83.54% 84.81% 83.54% 88.61% 79.75% 83.54% 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.
 


 

157  216  474  1366 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.155+0.005 
 ARMADA 0.1850.00 
 DAYANG 1.40+0.06 
 MRCB 0.855+0.015 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 BJCORP 0.26-0.01 
 PERDANA 0.42+0.015 
 HSI-C5A 0.295+0.025 
 MYEG 1.400.00 
Partners & Brokers