Highlights

[LTKM] YoY Annual (Unaudited) Result on 2012-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend YoY -     -88.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 192,637 178,064 154,831 157,163 149,591 131,429 133,537 6.29%
  YoY % 8.18% 15.01% -1.48% 5.06% 13.82% -1.58% -
  Horiz. % 144.26% 133.34% 115.95% 117.69% 112.02% 98.42% 100.00%
PBT 59,438 36,171 12,240 19,297 23,596 21,061 12,132 30.31%
  YoY % 64.33% 195.51% -36.57% -18.22% 12.04% 73.60% -
  Horiz. % 489.93% 298.15% 100.89% 159.06% 194.49% 173.60% 100.00%
Tax -13,304 -7,908 -2,665 -17,434 -7,584 -4,819 -3,247 26.48%
  YoY % -68.23% -196.74% 84.71% -129.88% -57.38% -48.41% -
  Horiz. % 409.73% 243.55% 82.08% 536.93% 233.57% 148.41% 100.00%
NP 46,134 28,263 9,575 1,863 16,012 16,242 8,885 31.57%
  YoY % 63.23% 195.17% 413.96% -88.36% -1.42% 82.80% -
  Horiz. % 519.23% 318.10% 107.77% 20.97% 180.21% 182.80% 100.00%
NP to SH 46,134 28,263 9,613 1,825 16,012 16,242 8,885 31.57%
  YoY % 63.23% 194.01% 426.74% -88.60% -1.42% 82.80% -
  Horiz. % 519.23% 318.10% 108.19% 20.54% 180.21% 182.80% 100.00%
Tax Rate 22.38 % 21.86 % 21.77 % 90.35 % 32.14 % 22.88 % 26.76 % -2.93%
  YoY % 2.38% 0.41% -75.90% 181.11% 40.47% -14.50% -
  Horiz. % 83.63% 81.69% 81.35% 337.63% 120.10% 85.50% 100.00%
Total Cost 146,503 149,801 145,256 155,300 133,579 115,187 124,652 2.73%
  YoY % -2.20% 3.13% -6.47% 16.26% 15.97% -7.59% -
  Horiz. % 117.53% 120.18% 116.53% 124.59% 107.16% 92.41% 100.00%
Net Worth 221,606 158,287 133,144 123,978 125,860 112,480 94,750 15.21%
  YoY % 40.00% 18.88% 7.39% -1.50% 11.89% 18.71% -
  Horiz. % 233.89% 167.06% 140.52% 130.85% 132.83% 118.71% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,673 6,938 3,903 563 5,546 3,296 3,281 17.58%
  YoY % 25.00% 77.77% 592.63% -89.84% 68.27% 0.45% -
  Horiz. % 264.32% 211.45% 118.95% 17.17% 169.03% 100.45% 100.00%
Div Payout % 18.80 % 24.55 % 40.60 % 30.88 % 34.64 % 20.29 % 36.93 % -10.64%
  YoY % -23.42% -39.53% 31.48% -10.85% 70.72% -45.06% -
  Horiz. % 50.91% 66.48% 109.94% 83.62% 93.80% 54.94% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,606 158,287 133,144 123,978 125,860 112,480 94,750 15.21%
  YoY % 40.00% 18.88% 7.39% -1.50% 11.89% 18.71% -
  Horiz. % 233.89% 167.06% 140.52% 130.85% 132.83% 118.71% 100.00%
NOSH 43,367 43,366 43,369 43,349 42,664 41,201 41,017 0.93%
  YoY % 0.00% -0.01% 0.05% 1.60% 3.55% 0.45% -
  Horiz. % 105.73% 105.73% 105.73% 105.68% 104.02% 100.45% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.95 % 15.87 % 6.18 % 1.19 % 10.70 % 12.36 % 6.65 % 23.80%
  YoY % 50.91% 156.80% 419.33% -88.88% -13.43% 85.86% -
  Horiz. % 360.15% 238.65% 92.93% 17.89% 160.90% 185.86% 100.00%
ROE 20.82 % 17.86 % 7.22 % 1.47 % 12.72 % 14.44 % 9.38 % 14.21%
  YoY % 16.57% 147.37% 391.16% -88.44% -11.91% 53.94% -
  Horiz. % 221.96% 190.41% 76.97% 15.67% 135.61% 153.94% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 444.20 410.60 357.00 362.55 350.62 318.99 325.56 5.31%
  YoY % 8.18% 15.01% -1.53% 3.40% 9.92% -2.02% -
  Horiz. % 136.44% 126.12% 109.66% 111.36% 107.70% 97.98% 100.00%
EPS 106.38 65.17 22.17 4.21 37.53 39.42 21.66 30.36%
  YoY % 63.23% 193.96% 426.60% -88.78% -4.79% 81.99% -
  Horiz. % 491.14% 300.88% 102.35% 19.44% 173.27% 181.99% 100.00%
DPS 20.00 16.00 9.00 1.30 13.00 8.00 8.00 16.49%
  YoY % 25.00% 77.78% 592.31% -90.00% 62.50% 0.00% -
  Horiz. % 250.00% 200.00% 112.50% 16.25% 162.50% 100.00% 100.00%
NAPS 5.1100 3.6500 3.0700 2.8600 2.9500 2.7300 2.3100 14.14%
  YoY % 40.00% 18.89% 7.34% -3.05% 8.06% 18.18% -
  Horiz. % 221.21% 158.01% 132.90% 123.81% 127.71% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 148.06 136.86 119.01 120.80 114.98 101.02 102.64 6.29%
  YoY % 8.18% 15.00% -1.48% 5.06% 13.82% -1.58% -
  Horiz. % 144.25% 133.34% 115.95% 117.69% 112.02% 98.42% 100.00%
EPS 35.46 21.72 7.39 1.40 12.31 12.48 6.83 31.57%
  YoY % 63.26% 193.91% 427.86% -88.63% -1.36% 82.72% -
  Horiz. % 519.18% 318.01% 108.20% 20.50% 180.23% 182.72% 100.00%
DPS 6.67 5.33 3.00 0.43 4.26 2.53 2.52 17.60%
  YoY % 25.14% 77.67% 597.67% -89.91% 68.38% 0.40% -
  Horiz. % 264.68% 211.51% 119.05% 17.06% 169.05% 100.40% 100.00%
NAPS 1.7033 1.2166 1.0234 0.9529 0.9674 0.8645 0.7283 15.20%
  YoY % 40.00% 18.88% 7.40% -1.50% 11.90% 18.70% -
  Horiz. % 233.87% 167.05% 140.52% 130.84% 132.83% 118.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.7200 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 -
P/RPS 1.29 0.69 0.51 0.51 0.54 0.51 0.34 24.87%
  YoY % 86.96% 35.29% 0.00% -5.56% 5.88% 50.00% -
  Horiz. % 379.41% 202.94% 150.00% 150.00% 158.82% 150.00% 100.00%
P/EPS 5.38 4.37 8.17 44.18 5.01 4.13 5.12 0.83%
  YoY % 23.11% -46.51% -81.51% 781.84% 21.31% -19.34% -
  Horiz. % 105.08% 85.35% 159.57% 862.89% 97.85% 80.66% 100.00%
EY 18.60 22.87 12.25 2.26 19.96 24.18 19.51 -0.79%
  YoY % -18.67% 86.69% 442.04% -88.68% -17.45% 23.94% -
  Horiz. % 95.34% 117.22% 62.79% 11.58% 102.31% 123.94% 100.00%
DY 3.50 5.61 4.97 0.70 6.91 4.91 7.21 -11.34%
  YoY % -37.61% 12.88% 610.00% -89.87% 40.73% -31.90% -
  Horiz. % 48.54% 77.81% 68.93% 9.71% 95.84% 68.10% 100.00%
P/NAPS 1.12 0.78 0.59 0.65 0.64 0.60 0.48 15.16%
  YoY % 43.59% 32.20% -9.23% 1.56% 6.67% 25.00% -
  Horiz. % 233.33% 162.50% 122.92% 135.42% 133.33% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 -
Price 6.3000 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 -
P/RPS 1.42 0.84 0.53 0.51 0.59 0.51 0.36 25.69%
  YoY % 69.05% 58.49% 3.92% -13.56% 15.69% 41.67% -
  Horiz. % 394.44% 233.33% 147.22% 141.67% 163.89% 141.67% 100.00%
P/EPS 5.92 5.31 8.53 43.94 5.52 4.16 5.36 1.67%
  YoY % 11.49% -37.75% -80.59% 696.01% 32.69% -22.39% -
  Horiz. % 110.45% 99.07% 159.14% 819.78% 102.99% 77.61% 100.00%
EY 16.89 18.84 11.73 2.28 18.13 24.04 18.67 -1.66%
  YoY % -10.35% 60.61% 414.47% -87.42% -24.58% 28.76% -
  Horiz. % 90.47% 100.91% 62.83% 12.21% 97.11% 128.76% 100.00%
DY 3.17 4.62 4.76 0.70 6.28 4.88 6.90 -12.15%
  YoY % -31.39% -2.94% 580.00% -88.85% 28.69% -29.28% -
  Horiz. % 45.94% 66.96% 68.99% 10.14% 91.01% 70.72% 100.00%
P/NAPS 1.23 0.95 0.62 0.65 0.70 0.60 0.50 16.18%
  YoY % 29.47% 53.23% -4.62% -7.14% 16.67% 20.00% -
  Horiz. % 246.00% 190.00% 124.00% 130.00% 140.00% 120.00% 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
 
 

287  436  599  1109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.255+0.03 
 MAHSING 1.33+0.09 
 KTB 0.165+0.05 
 XOX 0.1250.00 
 LUSTER-WA 0.16+0.03 
 AT 0.095-0.005 
 MLAB 0.0350.00 
 PHB 0.03+0.01 
 SALCON-WB 0.14+0.01 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS