Highlights

[LTKM] QoQ TTM Result on 2009-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     25.51%    YoY -     278.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 131,965 131,428 135,863 138,011 138,050 133,537 129,861 1.08%
  QoQ % 0.41% -3.26% -1.56% -0.03% 3.38% 2.83% -
  Horiz. % 101.62% 101.21% 104.62% 106.28% 106.31% 102.83% 100.00%
PBT 18,588 21,059 24,472 23,692 19,334 12,132 7,174 88.98%
  QoQ % -11.73% -13.95% 3.29% 22.54% 59.36% 69.11% -
  Horiz. % 259.10% 293.55% 341.12% 330.25% 269.50% 169.11% 100.00%
Tax -4,523 -4,818 -5,405 -5,274 -4,659 -3,246 -1,650 96.23%
  QoQ % 6.12% 10.86% -2.48% -13.20% -43.53% -96.73% -
  Horiz. % 274.12% 292.00% 327.58% 319.64% 282.36% 196.73% 100.00%
NP 14,065 16,241 19,067 18,418 14,675 8,886 5,524 86.78%
  QoQ % -13.40% -14.82% 3.52% 25.51% 65.15% 60.86% -
  Horiz. % 254.62% 294.01% 345.17% 333.42% 265.66% 160.86% 100.00%
NP to SH 14,065 16,241 19,067 18,418 14,675 8,886 5,524 86.78%
  QoQ % -13.40% -14.82% 3.52% 25.51% 65.15% 60.86% -
  Horiz. % 254.62% 294.01% 345.17% 333.42% 265.66% 160.86% 100.00%
Tax Rate 24.33 % 22.88 % 22.09 % 22.26 % 24.10 % 26.76 % 23.00 % 3.83%
  QoQ % 6.34% 3.58% -0.76% -7.63% -9.94% 16.35% -
  Horiz. % 105.78% 99.48% 96.04% 96.78% 104.78% 116.35% 100.00%
Total Cost 117,900 115,187 116,796 119,593 123,375 124,651 124,337 -3.49%
  QoQ % 2.36% -1.38% -2.34% -3.07% -1.02% 0.25% -
  Horiz. % 94.82% 92.64% 93.94% 96.18% 99.23% 100.25% 100.00%
Net Worth 117,719 113,261 106,947 103,204 99,536 94,849 91,008 18.77%
  QoQ % 3.94% 5.90% 3.63% 3.69% 4.94% 4.22% -
  Horiz. % 129.35% 124.45% 117.51% 113.40% 109.37% 104.22% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,319 3,319 3,284 3,284 3,284 3,284 4,105 -13.25%
  QoQ % 0.00% 1.04% 0.00% 0.00% 0.00% -19.99% -
  Horiz. % 80.85% 80.85% 80.01% 80.01% 80.01% 80.01% 100.00%
Div Payout % 23.60 % 20.44 % 17.23 % 17.83 % 22.38 % 36.97 % 74.32 % -53.55%
  QoQ % 15.46% 18.63% -3.37% -20.33% -39.46% -50.26% -
  Horiz. % 31.75% 27.50% 23.18% 23.99% 30.11% 49.74% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 117,719 113,261 106,947 103,204 99,536 94,849 91,008 18.77%
  QoQ % 3.94% 5.90% 3.63% 3.69% 4.94% 4.22% -
  Horiz. % 129.35% 124.45% 117.51% 113.40% 109.37% 104.22% 100.00%
NOSH 42,193 41,487 41,133 41,117 41,130 41,060 40,994 1.95%
  QoQ % 1.70% 0.86% 0.04% -0.03% 0.17% 0.16% -
  Horiz. % 102.92% 101.20% 100.34% 100.30% 100.33% 100.16% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.66 % 12.36 % 14.03 % 13.35 % 10.63 % 6.65 % 4.25 % 84.92%
  QoQ % -13.75% -11.90% 5.09% 25.59% 59.85% 56.47% -
  Horiz. % 250.82% 290.82% 330.12% 314.12% 250.12% 156.47% 100.00%
ROE 11.95 % 14.34 % 17.83 % 17.85 % 14.74 % 9.37 % 6.07 % 57.27%
  QoQ % -16.67% -19.57% -0.11% 21.10% 57.31% 54.37% -
  Horiz. % 196.87% 236.24% 293.74% 294.07% 242.83% 154.37% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 312.76 316.79 330.30 335.65 335.64 325.22 316.77 -0.85%
  QoQ % -1.27% -4.09% -1.59% 0.00% 3.20% 2.67% -
  Horiz. % 98.73% 100.01% 104.27% 105.96% 105.96% 102.67% 100.00%
EPS 33.33 39.15 46.35 44.79 35.68 21.64 13.47 83.25%
  QoQ % -14.87% -15.53% 3.48% 25.53% 64.88% 60.65% -
  Horiz. % 247.44% 290.65% 344.10% 332.52% 264.88% 160.65% 100.00%
DPS 7.87 8.00 8.00 8.00 8.00 8.00 10.00 -14.80%
  QoQ % -1.63% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 78.70% 80.00% 80.00% 80.00% 80.00% 80.00% 100.00%
NAPS 2.7900 2.7300 2.6000 2.5100 2.4200 2.3100 2.2200 16.51%
  QoQ % 2.20% 5.00% 3.59% 3.72% 4.76% 4.05% -
  Horiz. % 125.68% 122.97% 117.12% 113.06% 109.01% 104.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.43 101.02 104.43 106.08 106.11 102.64 99.81 1.08%
  QoQ % 0.41% -3.27% -1.56% -0.03% 3.38% 2.84% -
  Horiz. % 101.62% 101.21% 104.63% 106.28% 106.31% 102.84% 100.00%
EPS 10.81 12.48 14.66 14.16 11.28 6.83 4.25 86.65%
  QoQ % -13.38% -14.87% 3.53% 25.53% 65.15% 60.71% -
  Horiz. % 254.35% 293.65% 344.94% 333.18% 265.41% 160.71% 100.00%
DPS 2.55 2.55 2.52 2.52 2.52 2.52 3.16 -13.36%
  QoQ % 0.00% 1.19% 0.00% 0.00% 0.00% -20.25% -
  Horiz. % 80.70% 80.70% 79.75% 79.75% 79.75% 79.75% 100.00%
NAPS 0.9048 0.8705 0.8220 0.7932 0.7651 0.7290 0.6995 18.77%
  QoQ % 3.94% 5.90% 3.63% 3.67% 4.95% 4.22% -
  Horiz. % 129.35% 124.45% 117.51% 113.40% 109.38% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6900 1.6300 1.2800 1.2000 1.2000 1.1100 0.9500 -
P/RPS 0.54 0.51 0.39 0.36 0.36 0.34 0.30 48.13%
  QoQ % 5.88% 30.77% 8.33% 0.00% 5.88% 13.33% -
  Horiz. % 180.00% 170.00% 130.00% 120.00% 120.00% 113.33% 100.00%
P/EPS 5.07 4.16 2.76 2.68 3.36 5.13 7.05 -19.78%
  QoQ % 21.88% 50.72% 2.99% -20.24% -34.50% -27.23% -
  Horiz. % 71.91% 59.01% 39.15% 38.01% 47.66% 72.77% 100.00%
EY 19.72 24.02 36.21 37.33 29.73 19.50 14.18 24.67%
  QoQ % -17.90% -33.66% -3.00% 25.56% 52.46% 37.52% -
  Horiz. % 139.07% 169.39% 255.36% 263.26% 209.66% 137.52% 100.00%
DY 4.65 4.91 6.25 6.67 6.67 7.21 10.53 -42.10%
  QoQ % -5.30% -21.44% -6.30% 0.00% -7.49% -31.53% -
  Horiz. % 44.16% 46.63% 59.35% 63.34% 63.34% 68.47% 100.00%
P/NAPS 0.61 0.60 0.49 0.48 0.50 0.48 0.43 26.33%
  QoQ % 1.67% 22.45% 2.08% -4.00% 4.17% 11.63% -
  Horiz. % 141.86% 139.53% 113.95% 111.63% 116.28% 111.63% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 24/02/10 26/11/09 26/08/09 28/05/09 26/02/09 -
Price 2.2000 1.6400 1.4900 1.2200 1.2000 1.1600 1.0900 -
P/RPS 0.70 0.52 0.45 0.36 0.36 0.36 0.34 62.05%
  QoQ % 34.62% 15.56% 25.00% 0.00% 0.00% 5.88% -
  Horiz. % 205.88% 152.94% 132.35% 105.88% 105.88% 105.88% 100.00%
P/EPS 6.60 4.19 3.21 2.72 3.36 5.36 8.09 -12.72%
  QoQ % 57.52% 30.53% 18.01% -19.05% -37.31% -33.75% -
  Horiz. % 81.58% 51.79% 39.68% 33.62% 41.53% 66.25% 100.00%
EY 15.15 23.87 31.11 36.72 29.73 18.66 12.36 14.58%
  QoQ % -36.53% -23.27% -15.28% 23.51% 59.32% 50.97% -
  Horiz. % 122.57% 193.12% 251.70% 297.09% 240.53% 150.97% 100.00%
DY 3.58 4.88 5.37 6.56 6.67 6.90 9.17 -46.68%
  QoQ % -26.64% -9.12% -18.14% -1.65% -3.33% -24.75% -
  Horiz. % 39.04% 53.22% 58.56% 71.54% 72.74% 75.25% 100.00%
P/NAPS 0.79 0.60 0.57 0.49 0.50 0.50 0.49 37.62%
  QoQ % 31.67% 5.26% 16.33% -2.00% 0.00% 2.04% -
  Horiz. % 161.22% 122.45% 116.33% 100.00% 102.04% 102.04% 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.
 


 

208  284  587  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.1250.00 
 HSI-H6S 0.195-0.005 
 FGV 0.935+0.04 
 MNC-PA 0.0350.00 
 HSI-H8B 0.385+0.025 
 MNC 0.1150.00 
 SCOMIES 0.125+0.01 
 VSOLAR 0.090.00 
 GPACKET-WB 0.26-0.01 
Partners & Brokers