Highlights

[LTKM] YoY Annualized Quarter Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -39.83%    YoY -     -47.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 174,160 146,012 153,564 136,080 133,932 115,880 89,544 11.71%
  YoY % 19.28% -4.92% 12.85% 1.60% 15.58% 29.41% -
  Horiz. % 194.50% 163.06% 171.50% 151.97% 149.57% 129.41% 100.00%
PBT 33,156 3,036 20,492 14,304 24,188 -4,620 -924 -
  YoY % 992.09% -85.18% 43.26% -40.86% 623.55% -400.00% -
  Horiz. % -3,588.31% -328.57% -2,217.75% -1,548.05% -2,617.75% 500.00% 100.00%
Tax -8,916 -976 -11,200 -4,532 -5,712 -60 0 -
  YoY % -813.52% 91.29% -147.13% 20.66% -9,420.00% 0.00% -
  Horiz. % 14,860.00% 1,626.67% 18,666.67% 7,553.33% 9,520.00% 100.00% -
NP 24,240 2,060 9,292 9,772 18,476 -4,680 -924 -
  YoY % 1,076.70% -77.83% -4.91% -47.11% 494.79% -406.49% -
  Horiz. % -2,623.38% -222.94% -1,005.63% -1,057.58% -1,999.57% 506.49% 100.00%
NP to SH 24,240 2,060 9,292 9,772 18,476 -4,680 -924 -
  YoY % 1,076.70% -77.83% -4.91% -47.11% 494.79% -406.49% -
  Horiz. % -2,623.38% -222.94% -1,005.63% -1,057.58% -1,999.57% 506.49% 100.00%
Tax Rate 26.89 % 32.15 % 54.66 % 31.68 % 23.62 % - % - % -
  YoY % -16.36% -41.18% 72.54% 34.12% 0.00% 0.00% -
  Horiz. % 113.84% 136.11% 231.41% 134.12% 100.00% - -
Total Cost 149,920 143,952 144,272 126,308 115,456 120,560 90,468 8.77%
  YoY % 4.15% -0.22% 14.22% 9.40% -4.23% 33.26% -
  Horiz. % 165.72% 159.12% 159.47% 139.62% 127.62% 133.26% 100.00%
Net Worth 139,245 124,205 129,776 118,745 99,536 88,263 86,212 8.31%
  YoY % 12.11% -4.29% 9.29% 19.30% 12.77% 2.38% -
  Horiz. % 161.51% 144.07% 150.53% 137.74% 115.46% 102.38% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,245 124,205 129,776 118,745 99,536 88,263 86,212 8.31%
  YoY % 12.11% -4.29% 9.29% 19.30% 12.77% 2.38% -
  Horiz. % 161.51% 144.07% 150.53% 137.74% 115.46% 102.38% 100.00%
NOSH 43,378 43,277 43,258 42,560 41,130 41,052 41,249 0.84%
  YoY % 0.23% 0.04% 1.64% 3.48% 0.19% -0.48% -
  Horiz. % 105.16% 104.91% 104.87% 103.18% 99.71% 99.52% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.92 % 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % -1.03 % -
  YoY % 887.23% -76.69% -15.74% -47.97% 441.58% -292.23% -
  Horiz. % -1,351.46% -136.89% -587.38% -697.09% -1,339.81% 392.23% 100.00%
ROE 17.41 % 1.66 % 7.16 % 8.23 % 18.56 % -5.30 % -1.07 % -
  YoY % 948.80% -76.82% -13.00% -55.66% 450.19% -395.33% -
  Horiz. % -1,627.10% -155.14% -669.16% -769.16% -1,734.58% 495.33% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 401.49 337.39 354.99 319.73 325.62 282.27 217.08 10.78%
  YoY % 19.00% -4.96% 11.03% -1.81% 15.36% 30.03% -
  Horiz. % 184.95% 155.42% 163.53% 147.29% 150.00% 130.03% 100.00%
EPS 55.88 4.76 21.48 22.96 44.92 -11.40 -2.24 -
  YoY % 1,073.95% -77.84% -6.45% -48.89% 494.04% -408.93% -
  Horiz. % -2,494.64% -212.50% -958.93% -1,025.00% -2,005.36% 508.93% 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 3.2100 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 7.41%
  YoY % 11.85% -4.33% 7.53% 15.29% 12.56% 2.87% -
  Horiz. % 153.59% 137.32% 143.54% 133.49% 115.79% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 133.86 112.23 118.03 104.59 102.94 89.07 68.82 11.72%
  YoY % 19.27% -4.91% 12.85% 1.60% 15.57% 29.42% -
  Horiz. % 194.51% 163.08% 171.51% 151.98% 149.58% 129.42% 100.00%
EPS 18.63 1.58 7.14 7.51 14.20 -3.60 -0.71 -
  YoY % 1,079.11% -77.87% -4.93% -47.11% 494.44% -407.04% -
  Horiz. % -2,623.94% -222.54% -1,005.63% -1,057.75% -2,000.00% 507.04% 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 1.0703 0.9547 0.9975 0.9127 0.7651 0.6784 0.6626 8.31%
  YoY % 12.11% -4.29% 9.29% 19.29% 12.78% 2.38% -
  Horiz. % 161.53% 144.08% 150.54% 137.75% 115.47% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.9000 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 -
P/RPS 0.47 0.55 0.55 0.53 0.37 0.38 0.48 -0.35%
  YoY % -14.55% 0.00% 3.77% 43.24% -2.63% -20.83% -
  Horiz. % 97.92% 114.58% 114.58% 110.42% 77.08% 79.17% 100.00%
P/EPS 3.40 39.08 9.03 7.36 2.67 -9.39 -46.88 -
  YoY % -91.30% 332.78% 22.69% 175.66% 128.43% 79.97% -
  Horiz. % -7.25% -83.36% -19.26% -15.70% -5.70% 20.03% 100.00%
EY 29.41 2.56 11.07 13.59 37.43 -10.65 -2.13 -
  YoY % 1,048.83% -76.87% -18.54% -63.69% 451.46% -400.00% -
  Horiz. % -1,380.75% -120.19% -519.72% -638.03% -1,757.28% 500.00% 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 0.59 0.65 0.65 0.61 0.50 0.50 0.50 2.79%
  YoY % -9.23% 0.00% 6.56% 22.00% 0.00% 0.00% -
  Horiz. % 118.00% 130.00% 130.00% 122.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 1.9800 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 -
P/RPS 0.49 0.53 0.55 0.69 0.37 0.38 0.52 -0.98%
  YoY % -7.55% -3.64% -20.29% 86.49% -2.63% -26.92% -
  Horiz. % 94.23% 101.92% 105.77% 132.69% 71.15% 73.08% 100.00%
P/EPS 3.54 37.61 9.17 9.58 2.67 -9.39 -50.45 -
  YoY % -90.59% 310.14% -4.28% 258.80% 128.43% 81.39% -
  Horiz. % -7.02% -74.55% -18.18% -18.99% -5.29% 18.61% 100.00%
EY 28.22 2.66 10.90 10.44 37.43 -10.65 -1.98 -
  YoY % 960.90% -75.60% 4.41% -72.11% 451.46% -437.88% -
  Horiz. % -1,425.25% -134.34% -550.51% -527.27% -1,890.40% 537.88% 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 0.62 0.66 0.79 0.50 0.50 0.54 2.33%
  YoY % 0.00% -6.06% -16.46% 58.00% 0.00% -7.41% -
  Horiz. % 114.81% 114.81% 122.22% 146.30% 92.59% 92.59% 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