Highlights

[LTKM] QoQ TTM Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -29.56%    YoY -     -68.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,209 99,130 92,606 88,007 85,549 86,059 86,571 16.02%
  QoQ % 9.16% 7.04% 5.23% 2.87% -0.59% -0.59% -
  Horiz. % 124.99% 114.51% 106.97% 101.66% 98.82% 99.41% 100.00%
PBT 7,757 7,193 5,423 3,929 5,675 7,742 9,378 -11.87%
  QoQ % 7.84% 32.64% 38.02% -30.77% -26.70% -17.45% -
  Horiz. % 82.71% 76.70% 57.83% 41.90% 60.51% 82.55% 100.00%
Tax -1,331 -866 -280 -100 -239 -1,706 -1,385 -2.61%
  QoQ % -53.70% -209.29% -180.00% 58.16% 85.99% -23.18% -
  Horiz. % 96.10% 62.53% 20.22% 7.22% 17.26% 123.18% 100.00%
NP 6,426 6,327 5,143 3,829 5,436 6,036 7,993 -13.53%
  QoQ % 1.56% 23.02% 34.32% -29.56% -9.94% -24.48% -
  Horiz. % 80.40% 79.16% 64.34% 47.90% 68.01% 75.52% 100.00%
NP to SH 6,426 6,327 5,143 3,829 5,436 6,036 7,993 -13.53%
  QoQ % 1.56% 23.02% 34.32% -29.56% -9.94% -24.48% -
  Horiz. % 80.40% 79.16% 64.34% 47.90% 68.01% 75.52% 100.00%
Tax Rate 17.16 % 12.04 % 5.16 % 2.55 % 4.21 % 22.04 % 14.77 % 10.51%
  QoQ % 42.52% 133.33% 102.35% -39.43% -80.90% 49.22% -
  Horiz. % 116.18% 81.52% 34.94% 17.26% 28.50% 149.22% 100.00%
Total Cost 101,783 92,803 87,463 84,178 80,113 80,023 78,578 18.81%
  QoQ % 9.68% 6.11% 3.90% 5.07% 0.11% 1.84% -
  Horiz. % 129.53% 118.10% 111.31% 107.13% 101.95% 101.84% 100.00%
Net Worth 82,107 90,192 86,480 86,212 86,236 85,733 84,537 -1.92%
  QoQ % -8.96% 4.29% 0.31% -0.03% 0.59% 1.41% -
  Horiz. % 97.13% 106.69% 102.30% 101.98% 102.01% 101.41% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,105 2,874 2,874 2,874 2,874 2,854 2,854 27.39%
  QoQ % 42.82% 0.00% 0.00% 0.00% 0.70% 0.00% -
  Horiz. % 143.82% 100.70% 100.70% 100.70% 100.70% 100.00% 100.00%
Div Payout % 63.89 % 45.43 % 55.89 % 75.07 % 52.88 % 47.29 % 35.71 % 47.32%
  QoQ % 40.63% -18.72% -25.55% 41.96% 11.82% 32.43% -
  Horiz. % 178.91% 127.22% 156.51% 210.22% 148.08% 132.43% 100.00%
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 82,107 90,192 86,480 86,212 86,236 85,733 84,537 -1.92%
  QoQ % -8.96% 4.29% 0.31% -0.03% 0.59% 1.41% -
  Horiz. % 97.13% 106.69% 102.30% 101.98% 102.01% 101.41% 100.00%
NOSH 41,053 40,996 40,985 41,249 41,065 41,021 41,037 0.03%
  QoQ % 0.14% 0.03% -0.64% 0.45% 0.11% -0.04% -
  Horiz. % 100.04% 99.90% 99.87% 100.52% 100.07% 99.96% 100.00%
Ratio Analysis
31/03/08 31/12/13 30/09/07 31/03/13 31/03/07 30/09/12 30/09/06 CAGR
NP Margin 5.94 % 6.38 % 5.55 % 4.35 % 6.35 % 7.01 % 9.23 % -25.44%
  QoQ % -6.90% 14.95% 27.59% -31.50% -9.42% -24.05% -
  Horiz. % 64.36% 69.12% 60.13% 47.13% 68.80% 75.95% 100.00%
ROE 7.83 % 7.01 % 5.95 % 4.44 % 6.30 % 7.04 % 9.45 % -11.77%
  QoQ % 11.70% 17.82% 34.01% -29.52% -10.51% -25.50% -
  Horiz. % 82.86% 74.18% 62.96% 46.98% 66.67% 74.50% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 263.58 241.80 225.95 213.35 208.33 209.79 210.95 15.99%
  QoQ % 9.01% 7.01% 5.91% 2.41% -0.70% -0.55% -
  Horiz. % 124.95% 114.62% 107.11% 101.14% 98.76% 99.45% 100.00%
EPS 15.65 15.43 12.55 9.28 13.24 14.71 19.48 -13.57%
  QoQ % 1.43% 22.95% 35.24% -29.91% -9.99% -24.49% -
  Horiz. % 80.34% 79.21% 64.43% 47.64% 67.97% 75.51% 100.00%
DPS 10.00 7.00 7.00 7.00 7.00 7.00 6.96 27.30%
  QoQ % 42.86% 0.00% 0.00% 0.00% 0.00% 0.57% -
  Horiz. % 143.68% 100.57% 100.57% 100.57% 100.57% 100.57% 100.00%
NAPS 2.0000 2.2000 2.1100 2.0900 2.1000 2.0900 2.0600 -1.95%
  QoQ % -9.09% 4.27% 0.96% -0.48% 0.48% 1.46% -
  Horiz. % 97.09% 106.80% 102.43% 101.46% 101.94% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,047
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.21 76.23 71.21 67.67 65.78 66.18 66.57 16.02%
  QoQ % 9.16% 7.05% 5.23% 2.87% -0.60% -0.59% -
  Horiz. % 125.00% 114.51% 106.97% 101.65% 98.81% 99.41% 100.00%
EPS 4.94 4.87 3.95 2.94 4.18 4.64 6.15 -13.58%
  QoQ % 1.44% 23.29% 34.35% -29.67% -9.91% -24.55% -
  Horiz. % 80.33% 79.19% 64.23% 47.80% 67.97% 75.45% 100.00%
DPS 3.16 2.21 2.21 2.21 2.21 2.19 2.19 27.66%
  QoQ % 42.99% 0.00% 0.00% 0.00% 0.91% 0.00% -
  Horiz. % 144.29% 100.91% 100.91% 100.91% 100.91% 100.00% 100.00%
NAPS 0.6314 0.6935 0.6650 0.6629 0.6631 0.6593 0.6501 -1.93%
  QoQ % -8.95% 4.29% 0.32% -0.03% 0.58% 1.42% -
  Horiz. % 97.12% 106.68% 102.29% 101.97% 102.00% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.0800 1.1000 1.0500 1.0500 1.0700 1.0500 1.1600 -
P/RPS 0.41 0.45 0.46 0.49 0.51 0.50 0.55 -17.77%
  QoQ % -8.89% -2.17% -6.12% -3.92% 2.00% -9.09% -
  Horiz. % 74.55% 81.82% 83.64% 89.09% 92.73% 90.91% 100.00%
P/EPS 6.90 7.13 8.37 11.31 8.08 7.14 5.96 10.25%
  QoQ % -3.23% -14.81% -25.99% 39.98% 13.17% 19.80% -
  Horiz. % 115.77% 119.63% 140.44% 189.77% 135.57% 119.80% 100.00%
EY 14.49 14.03 11.95 8.84 12.37 14.01 16.79 -9.35%
  QoQ % 3.28% 17.41% 35.18% -28.54% -11.71% -16.56% -
  Horiz. % 86.30% 83.56% 71.17% 52.65% 73.67% 83.44% 100.00%
DY 9.26 6.36 6.67 6.67 6.54 6.67 6.00 33.51%
  QoQ % 45.60% -4.65% 0.00% 1.99% -1.95% 11.17% -
  Horiz. % 154.33% 106.00% 111.17% 111.17% 109.00% 111.17% 100.00%
P/NAPS 0.54 0.50 0.50 0.50 0.51 0.50 0.56 -2.39%
  QoQ % 8.00% 0.00% 0.00% -1.96% 2.00% -10.71% -
  Horiz. % 96.43% 89.29% 89.29% 89.29% 91.07% 89.29% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 1.0700 1.0500 1.1000 1.1300 1.0300 1.0600 1.1400 -
P/RPS 0.41 0.43 0.49 0.53 0.49 0.51 0.54 -16.76%
  QoQ % -4.65% -12.24% -7.55% 8.16% -3.92% -5.56% -
  Horiz. % 75.93% 79.63% 90.74% 98.15% 90.74% 94.44% 100.00%
P/EPS 6.84 6.80 8.77 12.17 7.78 7.20 5.85 10.98%
  QoQ % 0.59% -22.46% -27.94% 56.43% 8.06% 23.08% -
  Horiz. % 116.92% 116.24% 149.91% 208.03% 132.99% 123.08% 100.00%
EY 14.63 14.70 11.41 8.21 12.85 13.88 17.09 -9.83%
  QoQ % -0.48% 28.83% 38.98% -36.11% -7.42% -18.78% -
  Horiz. % 85.61% 86.02% 66.76% 48.04% 75.19% 81.22% 100.00%
DY 9.35 6.67 6.36 6.19 6.80 6.60 6.10 32.91%
  QoQ % 40.18% 4.87% 2.75% -8.97% 3.03% 8.20% -
  Horiz. % 153.28% 109.34% 104.26% 101.48% 111.48% 108.20% 100.00%
P/NAPS 0.54 0.48 0.52 0.54 0.49 0.51 0.55 -1.21%
  QoQ % 12.50% -7.69% -3.70% 10.20% -3.92% -7.27% -
  Horiz. % 98.18% 87.27% 94.55% 98.18% 89.09% 92.73% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers