Highlights

[LTKM] QoQ TTM Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     65.15%    YoY -     167.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 131,428 135,863 138,011 138,050 133,537 129,861 123,682 4.14%
  QoQ % -3.26% -1.56% -0.03% 3.38% 2.83% 5.00% -
  Horiz. % 106.26% 109.85% 111.59% 111.62% 107.97% 105.00% 100.00%
PBT 21,059 24,472 23,692 19,334 12,132 7,174 6,454 120.15%
  QoQ % -13.95% 3.29% 22.54% 59.36% 69.11% 11.16% -
  Horiz. % 326.29% 379.18% 367.09% 299.57% 187.98% 111.16% 100.00%
Tax -4,818 -5,405 -5,274 -4,659 -3,246 -1,650 -1,594 109.19%
  QoQ % 10.86% -2.48% -13.20% -43.53% -96.73% -3.51% -
  Horiz. % 302.26% 339.08% 330.87% 292.28% 203.64% 103.51% 100.00%
NP 16,241 19,067 18,418 14,675 8,886 5,524 4,860 123.69%
  QoQ % -14.82% 3.52% 25.51% 65.15% 60.86% 13.66% -
  Horiz. % 334.18% 392.33% 378.97% 301.95% 182.84% 113.66% 100.00%
NP to SH 16,241 19,067 18,418 14,675 8,886 5,524 4,860 123.69%
  QoQ % -14.82% 3.52% 25.51% 65.15% 60.86% 13.66% -
  Horiz. % 334.18% 392.33% 378.97% 301.95% 182.84% 113.66% 100.00%
Tax Rate 22.88 % 22.09 % 22.26 % 24.10 % 26.76 % 23.00 % 24.70 % -4.98%
  QoQ % 3.58% -0.76% -7.63% -9.94% 16.35% -6.88% -
  Horiz. % 92.63% 89.43% 90.12% 97.57% 108.34% 93.12% 100.00%
Total Cost 115,187 116,796 119,593 123,375 124,651 124,337 118,822 -2.05%
  QoQ % -1.38% -2.34% -3.07% -1.02% 0.25% 4.64% -
  Horiz. % 96.94% 98.29% 100.65% 103.83% 104.91% 104.64% 100.00%
Net Worth 113,261 106,947 103,204 99,536 94,849 91,008 87,713 18.60%
  QoQ % 5.90% 3.63% 3.69% 4.94% 4.22% 3.76% -
  Horiz. % 129.13% 121.93% 117.66% 113.48% 108.14% 103.76% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,319 3,284 3,284 3,284 3,284 4,105 4,105 -13.23%
  QoQ % 1.04% 0.00% 0.00% 0.00% -19.99% 0.00% -
  Horiz. % 80.85% 80.01% 80.01% 80.01% 80.01% 100.00% 100.00%
Div Payout % 20.44 % 17.23 % 17.83 % 22.38 % 36.97 % 74.32 % 84.47 % -61.20%
  QoQ % 18.63% -3.37% -20.33% -39.46% -50.26% -12.02% -
  Horiz. % 24.20% 20.40% 21.11% 26.49% 43.77% 87.98% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 113,261 106,947 103,204 99,536 94,849 91,008 87,713 18.60%
  QoQ % 5.90% 3.63% 3.69% 4.94% 4.22% 3.76% -
  Horiz. % 129.13% 121.93% 117.66% 113.48% 108.14% 103.76% 100.00%
NOSH 41,487 41,133 41,117 41,130 41,060 40,994 40,987 0.81%
  QoQ % 0.86% 0.04% -0.03% 0.17% 0.16% 0.02% -
  Horiz. % 101.22% 100.36% 100.32% 100.35% 100.18% 100.02% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.36 % 14.03 % 13.35 % 10.63 % 6.65 % 4.25 % 3.93 % 114.81%
  QoQ % -11.90% 5.09% 25.59% 59.85% 56.47% 8.14% -
  Horiz. % 314.50% 357.00% 339.69% 270.48% 169.21% 108.14% 100.00%
ROE 14.34 % 17.83 % 17.85 % 14.74 % 9.37 % 6.07 % 5.54 % 88.63%
  QoQ % -19.57% -0.11% 21.10% 57.31% 54.37% 9.57% -
  Horiz. % 258.84% 321.84% 322.20% 266.06% 169.13% 109.57% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 316.79 330.30 335.65 335.64 325.22 316.77 301.75 3.30%
  QoQ % -4.09% -1.59% 0.00% 3.20% 2.67% 4.98% -
  Horiz. % 104.98% 109.46% 111.23% 111.23% 107.78% 104.98% 100.00%
EPS 39.15 46.35 44.79 35.68 21.64 13.47 11.86 121.86%
  QoQ % -15.53% 3.48% 25.53% 64.88% 60.65% 13.58% -
  Horiz. % 330.10% 390.81% 377.66% 300.84% 182.46% 113.58% 100.00%
DPS 8.00 8.00 8.00 8.00 8.00 10.00 10.00 -13.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 100.00% 100.00%
NAPS 2.7300 2.6000 2.5100 2.4200 2.3100 2.2200 2.1400 17.64%
  QoQ % 5.00% 3.59% 3.72% 4.76% 4.05% 3.74% -
  Horiz. % 127.57% 121.50% 117.29% 113.08% 107.94% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 101.02 104.43 106.08 106.11 102.64 99.81 95.06 4.14%
  QoQ % -3.27% -1.56% -0.03% 3.38% 2.84% 5.00% -
  Horiz. % 106.27% 109.86% 111.59% 111.62% 107.97% 105.00% 100.00%
EPS 12.48 14.66 14.16 11.28 6.83 4.25 3.74 123.47%
  QoQ % -14.87% 3.53% 25.53% 65.15% 60.71% 13.64% -
  Horiz. % 333.69% 391.98% 378.61% 301.60% 182.62% 113.64% 100.00%
DPS 2.55 2.52 2.52 2.52 2.52 3.16 3.16 -13.33%
  QoQ % 1.19% 0.00% 0.00% 0.00% -20.25% 0.00% -
  Horiz. % 80.70% 79.75% 79.75% 79.75% 79.75% 100.00% 100.00%
NAPS 0.8705 0.8220 0.7932 0.7651 0.7290 0.6995 0.6742 18.59%
  QoQ % 5.90% 3.63% 3.67% 4.95% 4.22% 3.75% -
  Horiz. % 129.12% 121.92% 117.65% 113.48% 108.13% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.6300 1.2800 1.2000 1.2000 1.1100 0.9500 0.9900 -
P/RPS 0.51 0.39 0.36 0.36 0.34 0.30 0.33 33.71%
  QoQ % 30.77% 8.33% 0.00% 5.88% 13.33% -9.09% -
  Horiz. % 154.55% 118.18% 109.09% 109.09% 103.03% 90.91% 100.00%
P/EPS 4.16 2.76 2.68 3.36 5.13 7.05 8.35 -37.18%
  QoQ % 50.72% 2.99% -20.24% -34.50% -27.23% -15.57% -
  Horiz. % 49.82% 33.05% 32.10% 40.24% 61.44% 84.43% 100.00%
EY 24.02 36.21 37.33 29.73 19.50 14.18 11.98 59.07%
  QoQ % -33.66% -3.00% 25.56% 52.46% 37.52% 18.36% -
  Horiz. % 200.50% 302.25% 311.60% 248.16% 162.77% 118.36% 100.00%
DY 4.91 6.25 6.67 6.67 7.21 10.53 10.10 -38.20%
  QoQ % -21.44% -6.30% 0.00% -7.49% -31.53% 4.26% -
  Horiz. % 48.61% 61.88% 66.04% 66.04% 71.39% 104.26% 100.00%
P/NAPS 0.60 0.49 0.48 0.50 0.48 0.43 0.46 19.40%
  QoQ % 22.45% 2.08% -4.00% 4.17% 11.63% -6.52% -
  Horiz. % 130.43% 106.52% 104.35% 108.70% 104.35% 93.48% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 1.6400 1.4900 1.2200 1.2000 1.1600 1.0900 0.9500 -
P/RPS 0.52 0.45 0.36 0.36 0.36 0.34 0.31 41.22%
  QoQ % 15.56% 25.00% 0.00% 0.00% 5.88% 9.68% -
  Horiz. % 167.74% 145.16% 116.13% 116.13% 116.13% 109.68% 100.00%
P/EPS 4.19 3.21 2.72 3.36 5.36 8.09 8.01 -35.10%
  QoQ % 30.53% 18.01% -19.05% -37.31% -33.75% 1.00% -
  Horiz. % 52.31% 40.07% 33.96% 41.95% 66.92% 101.00% 100.00%
EY 23.87 31.11 36.72 29.73 18.66 12.36 12.48 54.15%
  QoQ % -23.27% -15.28% 23.51% 59.32% 50.97% -0.96% -
  Horiz. % 191.27% 249.28% 294.23% 238.22% 149.52% 99.04% 100.00%
DY 4.88 5.37 6.56 6.67 6.90 9.17 10.53 -40.14%
  QoQ % -9.12% -18.14% -1.65% -3.33% -24.75% -12.92% -
  Horiz. % 46.34% 51.00% 62.30% 63.34% 65.53% 87.08% 100.00%
P/NAPS 0.60 0.57 0.49 0.50 0.50 0.49 0.44 22.99%
  QoQ % 5.26% 16.33% -2.00% 0.00% 2.04% 11.36% -
  Horiz. % 136.36% 129.55% 111.36% 113.64% 113.64% 111.36% 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.
 


 

374  231  560  1035 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.17+0.055 
 IWCITY 0.96+0.10 
 EKOVEST 0.66+0.07 
 SAPNRG 0.3150.00 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.48+0.01 
Partners & Brokers