Highlights

[LTKM] YoY Annualized Quarter Result on 2011-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -41.97%    YoY -     -4.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 180,992 174,160 146,012 153,564 136,080 133,932 115,880 7.71%
  YoY % 3.92% 19.28% -4.92% 12.85% 1.60% 15.58% -
  Horiz. % 156.19% 150.29% 126.00% 132.52% 117.43% 115.58% 100.00%
PBT 39,548 33,156 3,036 20,492 14,304 24,188 -4,620 -
  YoY % 19.28% 992.09% -85.18% 43.26% -40.86% 623.55% -
  Horiz. % -856.02% -717.66% -65.71% -443.55% -309.61% -523.55% 100.00%
Tax -11,020 -8,916 -976 -11,200 -4,532 -5,712 -60 138.32%
  YoY % -23.60% -813.52% 91.29% -147.13% 20.66% -9,420.00% -
  Horiz. % 18,366.67% 14,860.00% 1,626.67% 18,666.67% 7,553.33% 9,520.00% 100.00%
NP 28,528 24,240 2,060 9,292 9,772 18,476 -4,680 -
  YoY % 17.69% 1,076.70% -77.83% -4.91% -47.11% 494.79% -
  Horiz. % -609.57% -517.95% -44.02% -198.55% -208.80% -394.79% 100.00%
NP to SH 28,528 24,240 2,060 9,292 9,772 18,476 -4,680 -
  YoY % 17.69% 1,076.70% -77.83% -4.91% -47.11% 494.79% -
  Horiz. % -609.57% -517.95% -44.02% -198.55% -208.80% -394.79% 100.00%
Tax Rate 27.86 % 26.89 % 32.15 % 54.66 % 31.68 % 23.62 % - % -
  YoY % 3.61% -16.36% -41.18% 72.54% 34.12% 0.00% -
  Horiz. % 117.95% 113.84% 136.11% 231.41% 134.12% 100.00% -
Total Cost 152,464 149,920 143,952 144,272 126,308 115,456 120,560 3.99%
  YoY % 1.70% 4.15% -0.22% 14.22% 9.40% -4.23% -
  Horiz. % 126.46% 124.35% 119.40% 119.67% 104.77% 95.77% 100.00%
Net Worth 166,052 139,245 124,205 129,776 118,745 99,536 88,263 11.10%
  YoY % 19.25% 12.11% -4.29% 9.29% 19.30% 12.77% -
  Horiz. % 188.13% 157.76% 140.72% 147.03% 134.54% 112.77% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 166,052 139,245 124,205 129,776 118,745 99,536 88,263 11.10%
  YoY % 19.25% 12.11% -4.29% 9.29% 19.30% 12.77% -
  Horiz. % 188.13% 157.76% 140.72% 147.03% 134.54% 112.77% 100.00%
NOSH 43,355 43,378 43,277 43,258 42,560 41,130 41,052 0.91%
  YoY % -0.05% 0.23% 0.04% 1.64% 3.48% 0.19% -
  Horiz. % 105.61% 105.67% 105.42% 105.37% 103.67% 100.19% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.76 % 13.92 % 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % -
  YoY % 13.22% 887.23% -76.69% -15.74% -47.97% 441.58% -
  Horiz. % -390.10% -344.55% -34.90% -149.75% -177.72% -341.58% 100.00%
ROE 17.18 % 17.41 % 1.66 % 7.16 % 8.23 % 18.56 % -5.30 % -
  YoY % -1.32% 948.80% -76.82% -13.00% -55.66% 450.19% -
  Horiz. % -324.15% -328.49% -31.32% -135.09% -155.28% -350.19% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 417.46 401.49 337.39 354.99 319.73 325.62 282.27 6.74%
  YoY % 3.98% 19.00% -4.96% 11.03% -1.81% 15.36% -
  Horiz. % 147.89% 142.24% 119.53% 125.76% 113.27% 115.36% 100.00%
EPS 65.80 55.88 4.76 21.48 22.96 44.92 -11.40 -
  YoY % 17.75% 1,073.95% -77.84% -6.45% -48.89% 494.04% -
  Horiz. % -577.19% -490.18% -41.75% -188.42% -201.40% -394.04% 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 3.8300 3.2100 2.8700 3.0000 2.7900 2.4200 2.1500 10.10%
  YoY % 19.31% 11.85% -4.33% 7.53% 15.29% 12.56% -
  Horiz. % 178.14% 149.30% 133.49% 139.53% 129.77% 112.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 139.11 133.86 112.23 118.03 104.59 102.94 89.07 7.71%
  YoY % 3.92% 19.27% -4.91% 12.85% 1.60% 15.57% -
  Horiz. % 156.18% 150.29% 126.00% 132.51% 117.42% 115.57% 100.00%
EPS 21.93 18.63 1.58 7.14 7.51 14.20 -3.60 -
  YoY % 17.71% 1,079.11% -77.87% -4.93% -47.11% 494.44% -
  Horiz. % -609.17% -517.50% -43.89% -198.33% -208.61% -394.44% 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 1.2763 1.0703 0.9547 0.9975 0.9127 0.7651 0.6784 11.10%
  YoY % 19.25% 12.11% -4.29% 9.29% 19.29% 12.78% -
  Horiz. % 188.13% 157.77% 140.73% 147.04% 134.54% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.4500 1.9000 1.8600 1.9400 1.6900 1.2000 1.0700 -
P/RPS 0.83 0.47 0.55 0.55 0.53 0.37 0.38 13.90%
  YoY % 76.60% -14.55% 0.00% 3.77% 43.24% -2.63% -
  Horiz. % 218.42% 123.68% 144.74% 144.74% 139.47% 97.37% 100.00%
P/EPS 5.24 3.40 39.08 9.03 7.36 2.67 -9.39 -
  YoY % 54.12% -91.30% 332.78% 22.69% 175.66% 128.43% -
  Horiz. % -55.80% -36.21% -416.19% -96.17% -78.38% -28.43% 100.00%
EY 19.07 29.41 2.56 11.07 13.59 37.43 -10.65 -
  YoY % -35.16% 1,048.83% -76.87% -18.54% -63.69% 451.46% -
  Horiz. % -179.06% -276.15% -24.04% -103.94% -127.61% -351.46% 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 0.90 0.59 0.65 0.65 0.61 0.50 0.50 10.29%
  YoY % 52.54% -9.23% 0.00% 6.56% 22.00% 0.00% -
  Horiz. % 180.00% 118.00% 130.00% 130.00% 122.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 -
Price 4.5000 1.9800 1.7900 1.9700 2.2000 1.2000 1.0700 -
P/RPS 1.08 0.49 0.53 0.55 0.69 0.37 0.38 19.01%
  YoY % 120.41% -7.55% -3.64% -20.29% 86.49% -2.63% -
  Horiz. % 284.21% 128.95% 139.47% 144.74% 181.58% 97.37% 100.00%
P/EPS 6.84 3.54 37.61 9.17 9.58 2.67 -9.39 -
  YoY % 93.22% -90.59% 310.14% -4.28% 258.80% 128.43% -
  Horiz. % -72.84% -37.70% -400.53% -97.66% -102.02% -28.43% 100.00%
EY 14.62 28.22 2.66 10.90 10.44 37.43 -10.65 -
  YoY % -48.19% 960.90% -75.60% 4.41% -72.11% 451.46% -
  Horiz. % -137.28% -264.98% -24.98% -102.35% -98.03% -351.46% 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 1.17 0.62 0.62 0.66 0.79 0.50 0.50 15.21%
  YoY % 88.71% 0.00% -6.06% -16.46% 58.00% 0.00% -
  Horiz. % 234.00% 124.00% 124.00% 132.00% 158.00% 100.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers