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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers