Highlights

[LTKM] QoQ TTM Result on 2012-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -40.95%    YoY -     9.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 167,313 161,868 154,831 153,150 154,162 155,276 157,164 4.26%
  QoQ % 3.36% 4.54% 1.10% -0.66% -0.72% -1.20% -
  Horiz. % 106.46% 102.99% 98.52% 97.45% 98.09% 98.80% 100.00%
PBT 25,018 19,770 12,240 8,272 14,149 14,936 19,300 18.87%
  QoQ % 26.55% 61.52% 47.97% -41.54% -5.27% -22.61% -
  Horiz. % 129.63% 102.44% 63.42% 42.86% 73.31% 77.39% 100.00%
Tax -6,222 -4,719 -2,734 -3,455 -5,969 -14,881 -17,437 -49.66%
  QoQ % -31.85% -72.60% 20.87% 42.12% 59.89% 14.66% -
  Horiz. % 35.68% 27.06% 15.68% 19.81% 34.23% 85.34% 100.00%
NP 18,796 15,051 9,506 4,817 8,180 55 1,863 366.26%
  QoQ % 24.88% 58.33% 97.34% -41.11% 14,772.73% -97.05% -
  Horiz. % 1,008.91% 807.89% 510.25% 258.56% 439.08% 2.95% 100.00%
NP to SH 18,834 15,159 9,614 4,849 8,212 17 1,825 373.34%
  QoQ % 24.24% 57.68% 98.27% -40.95% 48,205.88% -99.07% -
  Horiz. % 1,032.00% 830.63% 526.79% 265.70% 449.97% 0.93% 100.00%
Tax Rate 24.87 % 23.87 % 22.34 % 41.77 % 42.19 % 99.63 % 90.35 % -57.65%
  QoQ % 4.19% 6.85% -46.52% -1.00% -57.65% 10.27% -
  Horiz. % 27.53% 26.42% 24.73% 46.23% 46.70% 110.27% 100.00%
Total Cost 148,517 146,817 145,325 148,333 145,982 155,221 155,301 -2.93%
  QoQ % 1.16% 1.03% -2.03% 1.61% -5.95% -0.05% -
  Horiz. % 95.63% 94.54% 93.58% 95.51% 94.00% 99.95% 100.00%
Net Worth 141,431 139,245 133,530 125,687 123,829 124,205 123,793 9.28%
  QoQ % 1.57% 4.28% 6.24% 1.50% -0.30% 0.33% -
  Horiz. % 114.25% 112.48% 107.87% 101.53% 100.03% 100.33% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 0 0 2,164 2,164 2,164 2,164 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 44.63 % 26.35 % 12,730.68 % 118.59 % -
  QoQ % 0.00% 0.00% 0.00% 69.37% -99.79% 10,635.04% -
  Horiz. % 0.00% 0.00% 0.00% 37.63% 22.22% 10,735.04% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 141,431 139,245 133,530 125,687 123,829 124,205 123,793 9.28%
  QoQ % 1.57% 4.28% 6.24% 1.50% -0.30% 0.33% -
  Horiz. % 114.25% 112.48% 107.87% 101.53% 100.03% 100.33% 100.00%
NOSH 43,383 43,378 43,353 43,340 43,372 43,277 43,284 0.15%
  QoQ % 0.01% 0.06% 0.03% -0.07% 0.22% -0.02% -
  Horiz. % 100.23% 100.22% 100.16% 100.13% 100.20% 99.98% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.23 % 9.30 % 6.14 % 3.15 % 5.31 % 0.04 % 1.19 % 345.96%
  QoQ % 20.75% 51.47% 94.92% -40.68% 13,175.00% -96.64% -
  Horiz. % 943.70% 781.51% 515.97% 264.71% 446.22% 3.36% 100.00%
ROE 13.32 % 10.89 % 7.20 % 3.86 % 6.63 % 0.01 % 1.47 % 334.05%
  QoQ % 22.31% 51.25% 86.53% -41.78% 66,200.00% -99.32% -
  Horiz. % 906.12% 740.82% 489.80% 262.59% 451.02% 0.68% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 385.66 373.15 357.13 353.36 355.43 358.79 363.10 4.10%
  QoQ % 3.35% 4.49% 1.07% -0.58% -0.94% -1.19% -
  Horiz. % 106.21% 102.77% 98.36% 97.32% 97.89% 98.81% 100.00%
EPS 43.41 34.95 22.18 11.19 18.93 0.04 4.22 372.32%
  QoQ % 24.21% 57.57% 98.21% -40.89% 47,225.00% -99.05% -
  Horiz. % 1,028.67% 828.20% 525.59% 265.17% 448.58% 0.95% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.2600 3.2100 3.0800 2.9000 2.8550 2.8700 2.8600 9.11%
  QoQ % 1.56% 4.22% 6.21% 1.58% -0.52% 0.35% -
  Horiz. % 113.99% 112.24% 107.69% 101.40% 99.83% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 128.60 124.41 119.01 117.71 118.49 119.35 120.80 4.26%
  QoQ % 3.37% 4.54% 1.10% -0.66% -0.72% -1.20% -
  Horiz. % 106.46% 102.99% 98.52% 97.44% 98.09% 98.80% 100.00%
EPS 14.48 11.65 7.39 3.73 6.31 0.01 1.40 374.03%
  QoQ % 24.29% 57.65% 98.12% -40.89% 63,000.00% -99.29% -
  Horiz. % 1,034.29% 832.14% 527.86% 266.43% 450.71% 0.71% 100.00%
DPS 0.00 0.00 0.00 1.66 1.66 1.66 1.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0871 1.0703 1.0263 0.9661 0.9518 0.9547 0.9515 9.28%
  QoQ % 1.57% 4.29% 6.23% 1.50% -0.30% 0.34% -
  Horiz. % 114.25% 112.49% 107.86% 101.53% 100.03% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.1000 1.9000 1.8100 1.8200 1.7900 1.8600 1.8600 -
P/RPS 0.54 0.51 0.51 0.52 0.50 0.52 0.51 3.88%
  QoQ % 5.88% 0.00% -1.92% 4.00% -3.85% 1.96% -
  Horiz. % 105.88% 100.00% 100.00% 101.96% 98.04% 101.96% 100.00%
P/EPS 4.84 5.44 8.16 16.27 9.45 4,735.05 44.11 -77.05%
  QoQ % -11.03% -33.33% -49.85% 72.17% -99.80% 10,634.64% -
  Horiz. % 10.97% 12.33% 18.50% 36.89% 21.42% 10,734.64% 100.00%
EY 20.67 18.39 12.25 6.15 10.58 0.02 2.27 335.47%
  QoQ % 12.40% 50.12% 99.19% -41.87% 52,800.00% -99.12% -
  Horiz. % 910.57% 810.13% 539.65% 270.93% 466.08% 0.88% 100.00%
DY 0.00 0.00 0.00 2.75 2.79 2.69 2.69 -
  QoQ % 0.00% 0.00% 0.00% -1.43% 3.72% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 102.23% 103.72% 100.00% 100.00%
P/NAPS 0.64 0.59 0.59 0.63 0.63 0.65 0.65 -1.03%
  QoQ % 8.47% 0.00% -6.35% 0.00% -3.08% 0.00% -
  Horiz. % 98.46% 90.77% 90.77% 96.92% 96.92% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 29/08/12 30/05/12 -
Price 2.6500 1.9800 1.8900 1.8300 1.8000 1.7900 1.8500 -
P/RPS 0.69 0.53 0.53 0.52 0.51 0.50 0.51 22.30%
  QoQ % 30.19% 0.00% 1.92% 1.96% 2.00% -1.96% -
  Horiz. % 135.29% 103.92% 103.92% 101.96% 100.00% 98.04% 100.00%
P/EPS 6.10 5.67 8.52 16.36 9.51 4,556.85 43.88 -73.13%
  QoQ % 7.58% -33.45% -47.92% 72.03% -99.79% 10,284.80% -
  Horiz. % 13.90% 12.92% 19.42% 37.28% 21.67% 10,384.80% 100.00%
EY 16.38 17.65 11.73 6.11 10.52 0.02 2.28 271.88%
  QoQ % -7.20% 50.47% 91.98% -41.92% 52,500.00% -99.12% -
  Horiz. % 718.42% 774.12% 514.47% 267.98% 461.40% 0.88% 100.00%
DY 0.00 0.00 0.00 2.73 2.78 2.79 2.70 -
  QoQ % 0.00% 0.00% 0.00% -1.80% -0.36% 3.33% -
  Horiz. % 0.00% 0.00% 0.00% 101.11% 102.96% 103.33% 100.00%
P/NAPS 0.81 0.62 0.61 0.63 0.63 0.62 0.65 15.79%
  QoQ % 30.65% 1.64% -3.17% 0.00% 1.61% -4.62% -
  Horiz. % 124.62% 95.38% 93.85% 96.92% 96.92% 95.38% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers