Highlights

[LTKM] QoQ TTM Result on 2011-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -0.75%    YoY -     13.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 157,164 156,421 153,999 154,074 149,703 142,431 135,659 10.30%
  QoQ % 0.48% 1.57% -0.05% 2.92% 5.11% 4.99% -
  Horiz. % 115.85% 115.30% 113.52% 113.57% 110.35% 104.99% 100.00%
PBT 19,300 21,878 20,925 25,144 23,597 20,763 18,339 3.46%
  QoQ % -11.78% 4.55% -16.78% 6.56% 13.65% 13.22% -
  Horiz. % 105.24% 119.30% 114.10% 137.11% 128.67% 113.22% 100.00%
Tax -17,437 -17,442 -16,608 -9,251 -7,584 -6,220 -5,162 124.96%
  QoQ % 0.03% -5.02% -79.53% -21.98% -21.93% -20.50% -
  Horiz. % 337.80% 337.89% 321.74% 179.21% 146.92% 120.50% 100.00%
NP 1,863 4,436 4,317 15,893 16,013 14,543 13,177 -72.83%
  QoQ % -58.00% 2.76% -72.84% -0.75% 10.11% 10.37% -
  Horiz. % 14.14% 33.66% 32.76% 120.61% 121.52% 110.37% 100.00%
NP to SH 1,825 4,436 4,317 15,893 16,013 14,543 13,177 -73.20%
  QoQ % -58.86% 2.76% -72.84% -0.75% 10.11% 10.37% -
  Horiz. % 13.85% 33.66% 32.76% 120.61% 121.52% 110.37% 100.00%
Tax Rate 90.35 % 79.72 % 79.37 % 36.79 % 32.14 % 29.96 % 28.15 % 117.43%
  QoQ % 13.33% 0.44% 115.74% 14.47% 7.28% 6.43% -
  Horiz. % 320.96% 283.20% 281.95% 130.69% 114.17% 106.43% 100.00%
Total Cost 155,301 151,985 149,682 138,181 133,690 127,888 122,482 17.13%
  QoQ % 2.18% 1.54% 8.32% 3.36% 4.54% 4.41% -
  Horiz. % 126.79% 124.09% 122.21% 112.82% 109.15% 104.41% 100.00%
Net Worth 123,793 125,350 120,098 129,776 127,250 125,581 119,794 2.21%
  QoQ % -1.24% 4.37% -7.46% 1.99% 1.33% 4.83% -
  Horiz. % 103.34% 104.64% 100.25% 108.33% 106.22% 104.83% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,164 5,607 5,607 5,607 5,607 3,319 3,319 -24.78%
  QoQ % -61.41% 0.00% 0.00% 0.00% 68.96% 0.00% -
  Horiz. % 65.21% 168.96% 168.96% 168.96% 168.96% 100.00% 100.00%
Div Payout % 118.59 % 126.41 % 129.90 % 35.28 % 35.02 % 22.82 % 25.19 % 180.63%
  QoQ % -6.19% -2.69% 268.20% 0.74% 53.46% -9.41% -
  Horiz. % 470.78% 501.83% 515.68% 140.06% 139.02% 90.59% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 123,793 125,350 120,098 129,776 127,250 125,581 119,794 2.21%
  QoQ % -1.24% 4.37% -7.46% 1.99% 1.33% 4.83% -
  Horiz. % 103.34% 104.64% 100.25% 108.33% 106.22% 104.83% 100.00%
NOSH 43,284 43,373 43,356 43,258 43,135 42,860 42,480 1.26%
  QoQ % -0.21% 0.04% 0.23% 0.29% 0.64% 0.90% -
  Horiz. % 101.89% 102.10% 102.06% 101.83% 101.54% 100.90% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.19 % 2.84 % 2.80 % 10.32 % 10.70 % 10.21 % 9.71 % -75.30%
  QoQ % -58.10% 1.43% -72.87% -3.55% 4.80% 5.15% -
  Horiz. % 12.26% 29.25% 28.84% 106.28% 110.20% 105.15% 100.00%
ROE 1.47 % 3.54 % 3.59 % 12.25 % 12.58 % 11.58 % 11.00 % -73.83%
  QoQ % -58.47% -1.39% -70.69% -2.62% 8.64% 5.27% -
  Horiz. % 13.36% 32.18% 32.64% 111.36% 114.36% 105.27% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 363.10 360.63 355.19 356.17 347.05 332.31 319.35 8.93%
  QoQ % 0.68% 1.53% -0.28% 2.63% 4.44% 4.06% -
  Horiz. % 113.70% 112.93% 111.22% 111.53% 108.67% 104.06% 100.00%
EPS 4.22 10.23 9.96 36.74 37.12 33.93 31.02 -73.52%
  QoQ % -58.75% 2.71% -72.89% -1.02% 9.40% 9.38% -
  Horiz. % 13.60% 32.98% 32.11% 118.44% 119.66% 109.38% 100.00%
DPS 5.00 13.00 13.00 13.00 13.00 7.74 7.81 -25.70%
  QoQ % -61.54% 0.00% 0.00% 0.00% 67.96% -0.90% -
  Horiz. % 64.02% 166.45% 166.45% 166.45% 166.45% 99.10% 100.00%
NAPS 2.8600 2.8900 2.7700 3.0000 2.9500 2.9300 2.8200 0.94%
  QoQ % -1.04% 4.33% -7.67% 1.69% 0.68% 3.90% -
  Horiz. % 101.42% 102.48% 98.23% 106.38% 104.61% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 120.80 120.23 118.37 118.42 115.06 109.47 104.27 10.30%
  QoQ % 0.47% 1.57% -0.04% 2.92% 5.11% 4.99% -
  Horiz. % 115.85% 115.31% 113.52% 113.57% 110.35% 104.99% 100.00%
EPS 1.40 3.41 3.32 12.22 12.31 11.18 10.13 -73.24%
  QoQ % -58.94% 2.71% -72.83% -0.73% 10.11% 10.37% -
  Horiz. % 13.82% 33.66% 32.77% 120.63% 121.52% 110.37% 100.00%
DPS 1.66 4.31 4.31 4.31 4.31 2.55 2.55 -24.87%
  QoQ % -61.48% 0.00% 0.00% 0.00% 69.02% 0.00% -
  Horiz. % 65.10% 169.02% 169.02% 169.02% 169.02% 100.00% 100.00%
NAPS 0.9515 0.9635 0.9231 0.9975 0.9781 0.9652 0.9208 2.21%
  QoQ % -1.25% 4.38% -7.46% 1.98% 1.34% 4.82% -
  Horiz. % 103.33% 104.64% 100.25% 108.33% 106.22% 104.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8600 1.7800 1.6600 1.9400 1.8800 1.8800 1.8200 -
P/RPS 0.51 0.49 0.47 0.54 0.54 0.57 0.57 -7.14%
  QoQ % 4.08% 4.26% -12.96% 0.00% -5.26% 0.00% -
  Horiz. % 89.47% 85.96% 82.46% 94.74% 94.74% 100.00% 100.00%
P/EPS 44.11 17.40 16.67 5.28 5.06 5.54 5.87 283.18%
  QoQ % 153.51% 4.38% 215.72% 4.35% -8.66% -5.62% -
  Horiz. % 751.45% 296.42% 283.99% 89.95% 86.20% 94.38% 100.00%
EY 2.27 5.75 6.00 18.94 19.75 18.05 17.04 -73.88%
  QoQ % -60.52% -4.17% -68.32% -4.10% 9.42% 5.93% -
  Horiz. % 13.32% 33.74% 35.21% 111.15% 115.90% 105.93% 100.00%
DY 2.69 7.30 7.83 6.70 6.91 4.12 4.29 -26.72%
  QoQ % -63.15% -6.77% 16.87% -3.04% 67.72% -3.96% -
  Horiz. % 62.70% 170.16% 182.52% 156.18% 161.07% 96.04% 100.00%
P/NAPS 0.65 0.62 0.60 0.65 0.64 0.64 0.65 -
  QoQ % 4.84% 3.33% -7.69% 1.56% 0.00% -1.54% -
  Horiz. % 100.00% 95.38% 92.31% 100.00% 98.46% 98.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.8500 1.9000 1.8600 1.9700 2.0700 1.8500 1.8600 -
P/RPS 0.51 0.53 0.52 0.55 0.60 0.56 0.58 -8.21%
  QoQ % -3.77% 1.92% -5.45% -8.33% 7.14% -3.45% -
  Horiz. % 87.93% 91.38% 89.66% 94.83% 103.45% 96.55% 100.00%
P/EPS 43.88 18.58 18.68 5.36 5.58 5.45 6.00 276.31%
  QoQ % 136.17% -0.54% 248.51% -3.94% 2.39% -9.17% -
  Horiz. % 731.33% 309.67% 311.33% 89.33% 93.00% 90.83% 100.00%
EY 2.28 5.38 5.35 18.65 17.93 18.34 16.68 -73.43%
  QoQ % -57.62% 0.56% -71.31% 4.02% -2.24% 9.95% -
  Horiz. % 13.67% 32.25% 32.07% 111.81% 107.49% 109.95% 100.00%
DY 2.70 6.84 6.99 6.60 6.28 4.19 4.20 -25.49%
  QoQ % -60.53% -2.15% 5.91% 5.10% 49.88% -0.24% -
  Horiz. % 64.29% 162.86% 166.43% 157.14% 149.52% 99.76% 100.00%
P/NAPS 0.65 0.66 0.67 0.66 0.70 0.63 0.66 -1.01%
  QoQ % -1.52% -1.49% 1.52% -5.71% 11.11% -4.55% -
  Horiz. % 98.48% 100.00% 101.52% 100.00% 106.06% 95.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
2. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
3. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
4. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
PARTNERS & BROKERS