Highlights

[LTKM] YoY Annualized Quarter Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     107.95%    YoY -     494.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 146,012 153,564 136,080 133,932 115,880 89,544 79,712 10.60%
  YoY % -4.92% 12.85% 1.60% 15.58% 29.41% 12.33% -
  Horiz. % 183.17% 192.65% 170.71% 168.02% 145.37% 112.33% 100.00%
PBT 3,036 20,492 14,304 24,188 -4,620 -924 6,060 -10.87%
  YoY % -85.18% 43.26% -40.86% 623.55% -400.00% -115.25% -
  Horiz. % 50.10% 338.15% 236.04% 399.14% -76.24% -15.25% 100.00%
Tax -976 -11,200 -4,532 -5,712 -60 0 -556 9.82%
  YoY % 91.29% -147.13% 20.66% -9,420.00% 0.00% 0.00% -
  Horiz. % 175.54% 2,014.39% 815.11% 1,027.34% 10.79% -0.00% 100.00%
NP 2,060 9,292 9,772 18,476 -4,680 -924 5,504 -15.10%
  YoY % -77.83% -4.91% -47.11% 494.79% -406.49% -116.79% -
  Horiz. % 37.43% 168.82% 177.54% 335.68% -85.03% -16.79% 100.00%
NP to SH 2,060 9,292 9,772 18,476 -4,680 -924 5,504 -15.10%
  YoY % -77.83% -4.91% -47.11% 494.79% -406.49% -116.79% -
  Horiz. % 37.43% 168.82% 177.54% 335.68% -85.03% -16.79% 100.00%
Tax Rate 32.15 % 54.66 % 31.68 % 23.62 % - % - % 9.17 % 23.23%
  YoY % -41.18% 72.54% 34.12% 0.00% 0.00% 0.00% -
  Horiz. % 350.60% 596.07% 345.47% 257.58% 0.00% 0.00% 100.00%
Total Cost 143,952 144,272 126,308 115,456 120,560 90,468 74,208 11.67%
  YoY % -0.22% 14.22% 9.40% -4.23% 33.26% 21.91% -
  Horiz. % 193.98% 194.42% 170.21% 155.58% 162.46% 121.91% 100.00%
Net Worth 124,205 129,776 118,745 99,536 88,263 86,212 85,180 6.48%
  YoY % -4.29% 9.29% 19.30% 12.77% 2.38% 1.21% -
  Horiz. % 145.81% 152.35% 139.40% 116.85% 103.62% 101.21% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,205 129,776 118,745 99,536 88,263 86,212 85,180 6.48%
  YoY % -4.29% 9.29% 19.30% 12.77% 2.38% 1.21% -
  Horiz. % 145.81% 152.35% 139.40% 116.85% 103.62% 101.21% 100.00%
NOSH 43,277 43,258 42,560 41,130 41,052 41,249 40,952 0.92%
  YoY % 0.04% 1.64% 3.48% 0.19% -0.48% 0.73% -
  Horiz. % 105.68% 105.63% 103.93% 100.44% 100.24% 100.73% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % -1.03 % 6.90 % -23.23%
  YoY % -76.69% -15.74% -47.97% 441.58% -292.23% -114.93% -
  Horiz. % 20.43% 87.68% 104.06% 200.00% -58.55% -14.93% 100.00%
ROE 1.66 % 7.16 % 8.23 % 18.56 % -5.30 % -1.07 % 6.46 % -20.25%
  YoY % -76.82% -13.00% -55.66% 450.19% -395.33% -116.56% -
  Horiz. % 25.70% 110.84% 127.40% 287.31% -82.04% -16.56% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 337.39 354.99 319.73 325.62 282.27 217.08 194.65 9.59%
  YoY % -4.96% 11.03% -1.81% 15.36% 30.03% 11.52% -
  Horiz. % 173.33% 182.37% 164.26% 167.28% 145.01% 111.52% 100.00%
EPS 4.76 21.48 22.96 44.92 -11.40 -2.24 13.44 -15.87%
  YoY % -77.84% -6.45% -48.89% 494.04% -408.93% -116.67% -
  Horiz. % 35.42% 159.82% 170.83% 334.23% -84.82% -16.67% 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 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 2.0800 5.51%
  YoY % -4.33% 7.53% 15.29% 12.56% 2.87% 0.48% -
  Horiz. % 137.98% 144.23% 134.13% 116.35% 103.37% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 112.23 118.03 104.59 102.94 89.07 68.82 61.27 10.60%
  YoY % -4.91% 12.85% 1.60% 15.57% 29.42% 12.32% -
  Horiz. % 183.17% 192.64% 170.70% 168.01% 145.37% 112.32% 100.00%
EPS 1.58 7.14 7.51 14.20 -3.60 -0.71 4.23 -15.12%
  YoY % -77.87% -4.93% -47.11% 494.44% -407.04% -116.78% -
  Horiz. % 37.35% 168.79% 177.54% 335.70% -85.11% -16.78% 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 0.9547 0.9975 0.9127 0.7651 0.6784 0.6626 0.6547 6.48%
  YoY % -4.29% 9.29% 19.29% 12.78% 2.38% 1.21% -
  Horiz. % 145.82% 152.36% 139.41% 116.86% 103.62% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 1.1900 -
P/RPS 0.55 0.55 0.53 0.37 0.38 0.48 0.61 -1.71%
  YoY % 0.00% 3.77% 43.24% -2.63% -20.83% -21.31% -
  Horiz. % 90.16% 90.16% 86.89% 60.66% 62.30% 78.69% 100.00%
P/EPS 39.08 9.03 7.36 2.67 -9.39 -46.88 8.85 28.06%
  YoY % 332.78% 22.69% 175.66% 128.43% 79.97% -629.72% -
  Horiz. % 441.58% 102.03% 83.16% 30.17% -106.10% -529.72% 100.00%
EY 2.56 11.07 13.59 37.43 -10.65 -2.13 11.29 -21.89%
  YoY % -76.87% -18.54% -63.69% 451.46% -400.00% -118.87% -
  Horiz. % 22.67% 98.05% 120.37% 331.53% -94.33% -18.87% 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 0.65 0.65 0.61 0.50 0.50 0.50 0.57 2.21%
  YoY % 0.00% 6.56% 22.00% 0.00% 0.00% -12.28% -
  Horiz. % 114.04% 114.04% 107.02% 87.72% 87.72% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 1.2500 -
P/RPS 0.53 0.55 0.69 0.37 0.38 0.52 0.64 -3.09%
  YoY % -3.64% -20.29% 86.49% -2.63% -26.92% -18.75% -
  Horiz. % 82.81% 85.94% 107.81% 57.81% 59.38% 81.25% 100.00%
P/EPS 37.61 9.17 9.58 2.67 -9.39 -50.45 9.30 26.20%
  YoY % 310.14% -4.28% 258.80% 128.43% 81.39% -642.47% -
  Horiz. % 404.41% 98.60% 103.01% 28.71% -100.97% -542.47% 100.00%
EY 2.66 10.90 10.44 37.43 -10.65 -1.98 10.75 -20.75%
  YoY % -75.60% 4.41% -72.11% 451.46% -437.88% -118.42% -
  Horiz. % 24.74% 101.40% 97.12% 348.19% -99.07% -18.42% 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 0.62 0.66 0.79 0.50 0.50 0.54 0.60 0.55%
  YoY % -6.06% -16.46% 58.00% 0.00% -7.41% -10.00% -
  Horiz. % 103.33% 110.00% 131.67% 83.33% 83.33% 90.00% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers