Highlights

[LTKM] QoQ Quarter Result on 2013-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     182.62%    YoY -     535.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,230 42,569 43,540 40,538 40,666 37,124 36,503 18.68%
  QoQ % 10.95% -2.23% 7.41% -0.31% 9.54% 1.70% -
  Horiz. % 129.39% 116.62% 119.28% 111.05% 111.40% 101.70% 100.00%
PBT 8,364 6,888 8,289 7,254 2,587 1,640 759 393.04%
  QoQ % 21.43% -16.90% 14.27% 180.40% 57.74% 116.07% -
  Horiz. % 1,101.98% 907.51% 1,092.09% 955.73% 340.84% 216.07% 100.00%
Tax -2,657 -1,747 -2,229 -1,644 -602 -244 -244 389.15%
  QoQ % -52.09% 21.62% -35.58% -173.09% -146.72% 0.00% -
  Horiz. % 1,088.93% 715.98% 913.52% 673.77% 246.72% 100.00% 100.00%
NP 5,707 5,141 6,060 5,610 1,985 1,396 515 394.88%
  QoQ % 11.01% -15.17% 8.02% 182.62% 42.19% 171.07% -
  Horiz. % 1,108.16% 998.25% 1,176.70% 1,089.32% 385.44% 271.07% 100.00%
NP to SH 5,707 5,141 6,060 5,610 1,985 1,466 515 394.88%
  QoQ % 11.01% -15.17% 8.02% 182.62% 35.40% 184.66% -
  Horiz. % 1,108.16% 998.25% 1,176.70% 1,089.32% 385.44% 284.66% 100.00%
Tax Rate 31.77 % 25.36 % 26.89 % 22.66 % 23.27 % 14.88 % 32.15 % -0.79%
  QoQ % 25.28% -5.69% 18.67% -2.62% 56.38% -53.72% -
  Horiz. % 98.82% 78.88% 83.64% 70.48% 72.38% 46.28% 100.00%
Total Cost 41,523 37,428 37,480 34,928 38,681 35,728 35,988 9.98%
  QoQ % 10.94% -0.14% 7.31% -9.70% 8.27% -0.72% -
  Horiz. % 115.38% 104.00% 104.15% 97.05% 107.48% 99.28% 100.00%
Net Worth 147,445 141,431 139,245 133,530 125,687 123,829 124,205 12.08%
  QoQ % 4.25% 1.57% 4.28% 6.24% 1.50% -0.30% -
  Horiz. % 118.71% 113.87% 112.11% 107.51% 101.19% 99.70% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 1,734 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 30.91 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 147,445 141,431 139,245 133,530 125,687 123,829 124,205 12.08%
  QoQ % 4.25% 1.57% 4.28% 6.24% 1.50% -0.30% -
  Horiz. % 118.71% 113.87% 112.11% 107.51% 101.19% 99.70% 100.00%
NOSH 43,366 43,383 43,378 43,353 43,340 43,372 43,277 0.14%
  QoQ % -0.04% 0.01% 0.06% 0.03% -0.07% 0.22% -
  Horiz. % 100.21% 100.25% 100.23% 100.18% 100.15% 100.22% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.08 % 12.08 % 13.92 % 13.84 % 4.88 % 3.76 % 1.41 % 317.06%
  QoQ % 0.00% -13.22% 0.58% 183.61% 29.79% 166.67% -
  Horiz. % 856.74% 856.74% 987.23% 981.56% 346.10% 266.67% 100.00%
ROE 3.87 % 3.63 % 4.35 % 4.20 % 1.58 % 1.18 % 0.41 % 344.81%
  QoQ % 6.61% -16.55% 3.57% 165.82% 33.90% 187.80% -
  Horiz. % 943.90% 885.37% 1,060.98% 1,024.39% 385.37% 287.80% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.91 98.12 100.37 93.50 93.83 85.59 84.35 18.52%
  QoQ % 11.00% -2.24% 7.35% -0.35% 9.63% 1.47% -
  Horiz. % 129.12% 116.32% 118.99% 110.85% 111.24% 101.47% 100.00%
EPS 13.16 11.85 13.97 12.94 4.58 3.38 1.19 394.20%
  QoQ % 11.05% -15.18% 7.96% 182.53% 35.50% 184.03% -
  Horiz. % 1,105.88% 995.80% 1,173.95% 1,087.39% 384.87% 284.03% 100.00%
DPS 0.00 0.00 0.00 4.00 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 3.4000 3.2600 3.2100 3.0800 2.9000 2.8550 2.8700 11.93%
  QoQ % 4.29% 1.56% 4.22% 6.21% 1.58% -0.52% -
  Horiz. % 118.47% 113.59% 111.85% 107.32% 101.05% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.30 32.72 33.47 31.16 31.26 28.53 28.06 18.67%
  QoQ % 10.94% -2.24% 7.41% -0.32% 9.57% 1.67% -
  Horiz. % 129.37% 116.61% 119.28% 111.05% 111.40% 101.67% 100.00%
EPS 4.39 3.95 4.66 4.31 1.53 1.13 0.40 391.71%
  QoQ % 11.14% -15.24% 8.12% 181.70% 35.40% 182.50% -
  Horiz. % 1,097.50% 987.50% 1,165.00% 1,077.50% 382.50% 282.50% 100.00%
DPS 0.00 0.00 0.00 1.33 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 1.1333 1.0871 1.0703 1.0263 0.9661 0.9518 0.9547 12.08%
  QoQ % 4.25% 1.57% 4.29% 6.23% 1.50% -0.30% -
  Horiz. % 118.71% 113.87% 112.11% 107.50% 101.19% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8000 2.1000 1.9000 1.8100 1.8200 1.7900 1.8600 -
P/RPS 2.57 2.14 1.89 1.94 1.94 2.09 2.21 10.55%
  QoQ % 20.09% 13.23% -2.58% 0.00% -7.18% -5.43% -
  Horiz. % 116.29% 96.83% 85.52% 87.78% 87.78% 94.57% 100.00%
P/EPS 21.28 17.72 13.60 13.99 39.74 52.96 156.30 -73.44%
  QoQ % 20.09% 30.29% -2.79% -64.80% -24.96% -66.12% -
  Horiz. % 13.61% 11.34% 8.70% 8.95% 25.43% 33.88% 100.00%
EY 4.70 5.64 7.35 7.15 2.52 1.89 0.64 276.44%
  QoQ % -16.67% -23.27% 2.80% 183.73% 33.33% 195.31% -
  Horiz. % 734.38% 881.25% 1,148.44% 1,117.19% 393.75% 295.31% 100.00%
DY 0.00 0.00 0.00 2.21 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 0.82 0.64 0.59 0.59 0.63 0.63 0.65 16.70%
  QoQ % 28.13% 8.47% 0.00% -6.35% 0.00% -3.08% -
  Horiz. % 126.15% 98.46% 90.77% 90.77% 96.92% 96.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 -
Price 2.8800 2.6500 1.9800 1.8900 1.8300 1.8000 1.7900 -
P/RPS 2.64 2.70 1.97 2.02 1.95 2.10 2.12 15.70%
  QoQ % -2.22% 37.06% -2.48% 3.59% -7.14% -0.94% -
  Horiz. % 124.53% 127.36% 92.92% 95.28% 91.98% 99.06% 100.00%
P/EPS 21.88 22.36 14.17 14.61 39.96 53.25 150.42 -72.24%
  QoQ % -2.15% 57.80% -3.01% -63.44% -24.96% -64.60% -
  Horiz. % 14.55% 14.87% 9.42% 9.71% 26.57% 35.40% 100.00%
EY 4.57 4.47 7.06 6.85 2.50 1.88 0.66 262.01%
  QoQ % 2.24% -36.69% 3.07% 174.00% 32.98% 184.85% -
  Horiz. % 692.42% 677.27% 1,069.70% 1,037.88% 378.79% 284.85% 100.00%
DY 0.00 0.00 0.00 2.12 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 0.85 0.81 0.62 0.61 0.63 0.63 0.62 23.34%
  QoQ % 4.94% 30.65% 1.64% -3.17% 0.00% 1.61% -
  Horiz. % 137.10% 130.65% 100.00% 98.39% 101.61% 101.61% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers