Highlights

[LTKM] YoY Annualized Quarter Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -117.00%    YoY -     -116.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 136,080 133,932 115,880 89,544 79,712 87,428 82,948 8.60%
  YoY % 1.60% 15.58% 29.41% 12.33% -8.83% 5.40% -
  Horiz. % 164.05% 161.47% 139.70% 107.95% 96.10% 105.40% 100.00%
PBT 14,304 24,188 -4,620 -924 6,060 17,460 7,980 10.21%
  YoY % -40.86% 623.55% -400.00% -115.25% -65.29% 118.80% -
  Horiz. % 179.25% 303.11% -57.89% -11.58% 75.94% 218.80% 100.00%
Tax -4,532 -5,712 -60 0 -556 -1,832 -1,148 25.70%
  YoY % 20.66% -9,420.00% 0.00% 0.00% 69.65% -59.58% -
  Horiz. % 394.77% 497.56% 5.23% -0.00% 48.43% 159.58% 100.00%
NP 9,772 18,476 -4,680 -924 5,504 15,628 6,832 6.14%
  YoY % -47.11% 494.79% -406.49% -116.79% -64.78% 128.75% -
  Horiz. % 143.03% 270.43% -68.50% -13.52% 80.56% 228.75% 100.00%
NP to SH 9,772 18,476 -4,680 -924 5,504 15,628 6,832 6.14%
  YoY % -47.11% 494.79% -406.49% -116.79% -64.78% 128.75% -
  Horiz. % 143.03% 270.43% -68.50% -13.52% 80.56% 228.75% 100.00%
Tax Rate 31.68 % 23.62 % - % - % 9.17 % 10.49 % 14.39 % 14.05%
  YoY % 34.12% 0.00% 0.00% 0.00% -12.58% -27.10% -
  Horiz. % 220.15% 164.14% 0.00% 0.00% 63.72% 72.90% 100.00%
Total Cost 126,308 115,456 120,560 90,468 74,208 71,800 76,116 8.80%
  YoY % 9.40% -4.23% 33.26% 21.91% 3.35% -5.67% -
  Horiz. % 165.94% 151.68% 158.39% 118.86% 97.49% 94.33% 100.00%
Net Worth 118,745 99,536 88,263 86,212 85,180 74,610 70,454 9.09%
  YoY % 19.30% 12.77% 2.38% 1.21% 14.17% 5.90% -
  Horiz. % 168.54% 141.28% 125.28% 122.37% 120.90% 105.90% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 118,745 99,536 88,263 86,212 85,180 74,610 70,454 9.09%
  YoY % 19.30% 12.77% 2.38% 1.21% 14.17% 5.90% -
  Horiz. % 168.54% 141.28% 125.28% 122.37% 120.90% 105.90% 100.00%
NOSH 42,560 41,130 41,052 41,249 40,952 40,112 42,700 -0.05%
  YoY % 3.48% 0.19% -0.48% 0.73% 2.09% -6.06% -
  Horiz. % 99.67% 96.33% 96.14% 96.60% 95.91% 93.94% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.18 % 13.80 % -4.04 % -1.03 % 6.90 % 17.88 % 8.24 % -2.27%
  YoY % -47.97% 441.58% -292.23% -114.93% -61.41% 116.99% -
  Horiz. % 87.14% 167.48% -49.03% -12.50% 83.74% 216.99% 100.00%
ROE 8.23 % 18.56 % -5.30 % -1.07 % 6.46 % 20.95 % 9.70 % -2.70%
  YoY % -55.66% 450.19% -395.33% -116.56% -69.16% 115.98% -
  Horiz. % 84.85% 191.34% -54.64% -11.03% 66.60% 215.98% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 319.73 325.62 282.27 217.08 194.65 217.95 194.26 8.66%
  YoY % -1.81% 15.36% 30.03% 11.52% -10.69% 12.19% -
  Horiz. % 164.59% 167.62% 145.31% 111.75% 100.20% 112.19% 100.00%
EPS 22.96 44.92 -11.40 -2.24 13.44 38.96 16.00 6.20%
  YoY % -48.89% 494.04% -408.93% -116.67% -65.50% 143.50% -
  Horiz. % 143.50% 280.75% -71.25% -14.00% 84.00% 243.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.7900 2.4200 2.1500 2.0900 2.0800 1.8600 1.6500 9.14%
  YoY % 15.29% 12.56% 2.87% 0.48% 11.83% 12.73% -
  Horiz. % 169.09% 146.67% 130.30% 126.67% 126.06% 112.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 104.59 102.94 89.07 68.82 61.27 67.20 63.76 8.59%
  YoY % 1.60% 15.57% 29.42% 12.32% -8.82% 5.40% -
  Horiz. % 164.04% 161.45% 139.70% 107.94% 96.09% 105.40% 100.00%
EPS 7.51 14.20 -3.60 -0.71 4.23 12.01 5.25 6.15%
  YoY % -47.11% 494.44% -407.04% -116.78% -64.78% 128.76% -
  Horiz. % 143.05% 270.48% -68.57% -13.52% 80.57% 228.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9127 0.7651 0.6784 0.6626 0.6547 0.5735 0.5415 9.09%
  YoY % 19.29% 12.78% 2.38% 1.21% 14.16% 5.91% -
  Horiz. % 168.55% 141.29% 125.28% 122.36% 120.90% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.6900 1.2000 1.0700 1.0500 1.1900 1.0100 0.9900 -
P/RPS 0.53 0.37 0.38 0.48 0.61 0.46 0.51 0.64%
  YoY % 43.24% -2.63% -20.83% -21.31% 32.61% -9.80% -
  Horiz. % 103.92% 72.55% 74.51% 94.12% 119.61% 90.20% 100.00%
P/EPS 7.36 2.67 -9.39 -46.88 8.85 2.59 6.19 2.93%
  YoY % 175.66% 128.43% 79.97% -629.72% 241.70% -58.16% -
  Horiz. % 118.90% 43.13% -151.70% -757.35% 142.97% 41.84% 100.00%
EY 13.59 37.43 -10.65 -2.13 11.29 38.57 16.16 -2.84%
  YoY % -63.69% 451.46% -400.00% -118.87% -70.73% 138.68% -
  Horiz. % 84.10% 231.62% -65.90% -13.18% 69.86% 238.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.50 0.50 0.50 0.57 0.54 0.60 0.28%
  YoY % 22.00% 0.00% 0.00% -12.28% 5.56% -10.00% -
  Horiz. % 101.67% 83.33% 83.33% 83.33% 95.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 -
Price 2.2000 1.2000 1.0700 1.1300 1.2500 1.0500 0.9900 -
P/RPS 0.69 0.37 0.38 0.52 0.64 0.48 0.51 5.16%
  YoY % 86.49% -2.63% -26.92% -18.75% 33.33% -5.88% -
  Horiz. % 135.29% 72.55% 74.51% 101.96% 125.49% 94.12% 100.00%
P/EPS 9.58 2.67 -9.39 -50.45 9.30 2.70 6.19 7.55%
  YoY % 258.80% 128.43% 81.39% -642.47% 244.44% -56.38% -
  Horiz. % 154.77% 43.13% -151.70% -815.02% 150.24% 43.62% 100.00%
EY 10.44 37.43 -10.65 -1.98 10.75 37.10 16.16 -7.02%
  YoY % -72.11% 451.46% -437.88% -118.42% -71.02% 129.58% -
  Horiz. % 64.60% 231.62% -65.90% -12.25% 66.52% 229.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.50 0.50 0.54 0.60 0.56 0.60 4.69%
  YoY % 58.00% 0.00% -7.41% -10.00% 7.14% -6.67% -
  Horiz. % 131.67% 83.33% 83.33% 90.00% 100.00% 93.33% 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.
 


 

172  304  464  1263 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.1950.00 
 LAMBO-WB 0.010.00 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.005 
 KNM 0.185-0.005 
 IOIPG 1.18-0.01 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers