Highlights

[LTKM] QoQ TTM Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -13.40%    YoY -     -4.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 149,703 142,431 135,659 131,965 131,428 135,863 138,011 5.58%
  QoQ % 5.11% 4.99% 2.80% 0.41% -3.26% -1.56% -
  Horiz. % 108.47% 103.20% 98.30% 95.62% 95.23% 98.44% 100.00%
PBT 23,597 20,763 18,339 18,588 21,059 24,472 23,692 -0.27%
  QoQ % 13.65% 13.22% -1.34% -11.73% -13.95% 3.29% -
  Horiz. % 99.60% 87.64% 77.41% 78.46% 88.89% 103.29% 100.00%
Tax -7,584 -6,220 -5,162 -4,523 -4,818 -5,405 -5,274 27.43%
  QoQ % -21.93% -20.50% -14.13% 6.12% 10.86% -2.48% -
  Horiz. % 143.80% 117.94% 97.88% 85.76% 91.35% 102.48% 100.00%
NP 16,013 14,543 13,177 14,065 16,241 19,067 18,418 -8.91%
  QoQ % 10.11% 10.37% -6.31% -13.40% -14.82% 3.52% -
  Horiz. % 86.94% 78.96% 71.54% 76.37% 88.18% 103.52% 100.00%
NP to SH 16,013 14,543 13,177 14,065 16,241 19,067 18,418 -8.91%
  QoQ % 10.11% 10.37% -6.31% -13.40% -14.82% 3.52% -
  Horiz. % 86.94% 78.96% 71.54% 76.37% 88.18% 103.52% 100.00%
Tax Rate 32.14 % 29.96 % 28.15 % 24.33 % 22.88 % 22.09 % 22.26 % 27.77%
  QoQ % 7.28% 6.43% 15.70% 6.34% 3.58% -0.76% -
  Horiz. % 144.38% 134.59% 126.46% 109.30% 102.79% 99.24% 100.00%
Total Cost 133,690 127,888 122,482 117,900 115,187 116,796 119,593 7.72%
  QoQ % 4.54% 4.41% 3.89% 2.36% -1.38% -2.34% -
  Horiz. % 111.79% 106.94% 102.42% 98.58% 96.32% 97.66% 100.00%
Net Worth 127,250 125,581 119,794 117,719 113,261 106,947 103,204 15.00%
  QoQ % 1.33% 4.83% 1.76% 3.94% 5.90% 3.63% -
  Horiz. % 123.30% 121.68% 116.07% 114.06% 109.74% 103.63% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,607 3,319 3,319 3,319 3,319 3,284 3,284 42.88%
  QoQ % 68.96% 0.00% 0.00% 0.00% 1.04% 0.00% -
  Horiz. % 170.71% 101.04% 101.04% 101.04% 101.04% 100.00% 100.00%
Div Payout % 35.02 % 22.82 % 25.19 % 23.60 % 20.44 % 17.23 % 17.83 % 56.90%
  QoQ % 53.46% -9.41% 6.74% 15.46% 18.63% -3.37% -
  Horiz. % 196.41% 127.99% 141.28% 132.36% 114.64% 96.63% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,250 125,581 119,794 117,719 113,261 106,947 103,204 15.00%
  QoQ % 1.33% 4.83% 1.76% 3.94% 5.90% 3.63% -
  Horiz. % 123.30% 121.68% 116.07% 114.06% 109.74% 103.63% 100.00%
NOSH 43,135 42,860 42,480 42,193 41,487 41,133 41,117 3.25%
  QoQ % 0.64% 0.90% 0.68% 1.70% 0.86% 0.04% -
  Horiz. % 104.91% 104.24% 103.31% 102.62% 100.90% 100.04% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.70 % 10.21 % 9.71 % 10.66 % 12.36 % 14.03 % 13.35 % -13.73%
  QoQ % 4.80% 5.15% -8.91% -13.75% -11.90% 5.09% -
  Horiz. % 80.15% 76.48% 72.73% 79.85% 92.58% 105.09% 100.00%
ROE 12.58 % 11.58 % 11.00 % 11.95 % 14.34 % 17.83 % 17.85 % -20.82%
  QoQ % 8.64% 5.27% -7.95% -16.67% -19.57% -0.11% -
  Horiz. % 70.48% 64.87% 61.62% 66.95% 80.34% 99.89% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 347.05 332.31 319.35 312.76 316.79 330.30 335.65 2.25%
  QoQ % 4.44% 4.06% 2.11% -1.27% -4.09% -1.59% -
  Horiz. % 103.40% 99.00% 95.14% 93.18% 94.38% 98.41% 100.00%
EPS 37.12 33.93 31.02 33.33 39.15 46.35 44.79 -11.78%
  QoQ % 9.40% 9.38% -6.93% -14.87% -15.53% 3.48% -
  Horiz. % 82.88% 75.75% 69.26% 74.41% 87.41% 103.48% 100.00%
DPS 13.00 7.74 7.81 7.87 8.00 8.00 8.00 38.26%
  QoQ % 67.96% -0.90% -0.76% -1.63% 0.00% 0.00% -
  Horiz. % 162.50% 96.75% 97.62% 98.38% 100.00% 100.00% 100.00%
NAPS 2.9500 2.9300 2.8200 2.7900 2.7300 2.6000 2.5100 11.38%
  QoQ % 0.68% 3.90% 1.08% 2.20% 5.00% 3.59% -
  Horiz. % 117.53% 116.73% 112.35% 111.16% 108.76% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 115.06 109.47 104.27 101.43 101.02 104.43 106.08 5.57%
  QoQ % 5.11% 4.99% 2.80% 0.41% -3.27% -1.56% -
  Horiz. % 108.47% 103.20% 98.29% 95.62% 95.23% 98.44% 100.00%
EPS 12.31 11.18 10.13 10.81 12.48 14.66 14.16 -8.92%
  QoQ % 10.11% 10.37% -6.29% -13.38% -14.87% 3.53% -
  Horiz. % 86.94% 78.95% 71.54% 76.34% 88.14% 103.53% 100.00%
DPS 4.31 2.55 2.55 2.55 2.55 2.52 2.52 43.06%
  QoQ % 69.02% 0.00% 0.00% 0.00% 1.19% 0.00% -
  Horiz. % 171.03% 101.19% 101.19% 101.19% 101.19% 100.00% 100.00%
NAPS 0.9781 0.9652 0.9208 0.9048 0.8705 0.8220 0.7932 15.01%
  QoQ % 1.34% 4.82% 1.77% 3.94% 5.90% 3.63% -
  Horiz. % 123.31% 121.68% 116.09% 114.07% 109.75% 103.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8800 1.8800 1.8200 1.6900 1.6300 1.2800 1.2000 -
P/RPS 0.54 0.57 0.57 0.54 0.51 0.39 0.36 31.07%
  QoQ % -5.26% 0.00% 5.56% 5.88% 30.77% 8.33% -
  Horiz. % 150.00% 158.33% 158.33% 150.00% 141.67% 108.33% 100.00%
P/EPS 5.06 5.54 5.87 5.07 4.16 2.76 2.68 52.82%
  QoQ % -8.66% -5.62% 15.78% 21.88% 50.72% 2.99% -
  Horiz. % 188.81% 206.72% 219.03% 189.18% 155.22% 102.99% 100.00%
EY 19.75 18.05 17.04 19.72 24.02 36.21 37.33 -34.61%
  QoQ % 9.42% 5.93% -13.59% -17.90% -33.66% -3.00% -
  Horiz. % 52.91% 48.35% 45.65% 52.83% 64.35% 97.00% 100.00%
DY 6.91 4.12 4.29 4.65 4.91 6.25 6.67 2.39%
  QoQ % 67.72% -3.96% -7.74% -5.30% -21.44% -6.30% -
  Horiz. % 103.60% 61.77% 64.32% 69.72% 73.61% 93.70% 100.00%
P/NAPS 0.64 0.64 0.65 0.61 0.60 0.49 0.48 21.16%
  QoQ % 0.00% -1.54% 6.56% 1.67% 22.45% 2.08% -
  Horiz. % 133.33% 133.33% 135.42% 127.08% 125.00% 102.08% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 25/11/10 25/08/10 27/05/10 24/02/10 26/11/09 -
Price 2.0700 1.8500 1.8600 2.2000 1.6400 1.4900 1.2200 -
P/RPS 0.60 0.56 0.58 0.70 0.52 0.45 0.36 40.62%
  QoQ % 7.14% -3.45% -17.14% 34.62% 15.56% 25.00% -
  Horiz. % 166.67% 155.56% 161.11% 194.44% 144.44% 125.00% 100.00%
P/EPS 5.58 5.45 6.00 6.60 4.19 3.21 2.72 61.52%
  QoQ % 2.39% -9.17% -9.09% 57.52% 30.53% 18.01% -
  Horiz. % 205.15% 200.37% 220.59% 242.65% 154.04% 118.01% 100.00%
EY 17.93 18.34 16.68 15.15 23.87 31.11 36.72 -38.02%
  QoQ % -2.24% 9.95% 10.10% -36.53% -23.27% -15.28% -
  Horiz. % 48.83% 49.95% 45.42% 41.26% 65.01% 84.72% 100.00%
DY 6.28 4.19 4.20 3.58 4.88 5.37 6.56 -2.87%
  QoQ % 49.88% -0.24% 17.32% -26.64% -9.12% -18.14% -
  Horiz. % 95.73% 63.87% 64.02% 54.57% 74.39% 81.86% 100.00%
P/NAPS 0.70 0.63 0.66 0.79 0.60 0.57 0.49 26.87%
  QoQ % 11.11% -4.55% -16.46% 31.67% 5.26% 16.33% -
  Horiz. % 142.86% 128.57% 134.69% 161.22% 122.45% 116.33% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB-WB 0.01-0.005 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers