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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS