Highlights

[LTKM] YoY Annualized Quarter Result on 2011-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -194.83%    YoY -     -160.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 186,750 172,218 147,254 153,258 144,666 136,206 127,256 6.60%
  YoY % 8.44% 16.95% -3.92% 5.94% 6.21% 7.03% -
  Horiz. % 146.75% 135.33% 115.71% 120.43% 113.68% 107.03% 100.00%
PBT 42,086 30,354 4,798 15,100 20,444 25,886 2,762 57.42%
  YoY % 38.65% 532.64% -68.23% -26.14% -21.02% 837.22% -
  Horiz. % 1,523.75% 1,098.99% 173.71% 546.71% 740.19% 937.22% 100.00%
Tax -12,358 -7,952 -950 -23,912 -5,864 -5,178 -1,120 49.18%
  YoY % -55.41% -737.05% 96.03% -307.78% -13.25% -362.32% -
  Horiz. % 1,103.39% 710.00% 84.82% 2,135.00% 523.57% 462.32% 100.00%
NP 29,728 22,402 3,848 -8,812 14,580 20,708 1,642 62.01%
  YoY % 32.70% 482.17% 143.67% -160.44% -29.59% 1,161.14% -
  Horiz. % 1,810.47% 1,364.31% 234.35% -536.66% 887.94% 1,261.14% 100.00%
NP to SH 29,728 22,402 3,962 -8,812 14,580 20,718 1,642 62.01%
  YoY % 32.70% 465.42% 144.96% -160.44% -29.63% 1,161.75% -
  Horiz. % 1,810.47% 1,364.31% 241.29% -536.66% 887.94% 1,261.75% 100.00%
Tax Rate 29.36 % 26.20 % 19.80 % 158.36 % 28.68 % 20.00 % 40.55 % -5.24%
  YoY % 12.06% 32.32% -87.50% 452.16% 43.40% -50.68% -
  Horiz. % 72.40% 64.61% 48.83% 390.53% 70.73% 49.32% 100.00%
Total Cost 157,022 149,816 143,406 162,070 130,086 115,498 125,614 3.79%
  YoY % 4.81% 4.47% -11.52% 24.59% 12.63% -8.05% -
  Horiz. % 125.00% 119.27% 114.16% 129.02% 103.56% 91.95% 100.00%
Net Worth 175,661 141,367 123,758 120,006 119,383 103,219 87,847 12.24%
  YoY % 24.26% 14.23% 3.13% 0.52% 15.66% 17.50% -
  Horiz. % 199.96% 160.92% 140.88% 136.61% 135.90% 117.50% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,661 141,367 123,758 120,006 119,383 103,219 87,847 12.24%
  YoY % 24.26% 14.23% 3.13% 0.52% 15.66% 17.50% -
  Horiz. % 199.96% 160.92% 140.88% 136.61% 135.90% 117.50% 100.00%
NOSH 43,373 43,364 43,347 43,323 42,334 41,123 41,050 0.92%
  YoY % 0.02% 0.04% 0.06% 2.34% 2.94% 0.18% -
  Horiz. % 105.66% 105.64% 105.60% 105.54% 103.13% 100.18% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.92 % 13.01 % 2.61 % -5.75 % 10.08 % 15.20 % 1.29 % 51.99%
  YoY % 22.37% 398.47% 145.39% -157.04% -33.68% 1,078.29% -
  Horiz. % 1,234.11% 1,008.53% 202.33% -445.74% 781.40% 1,178.29% 100.00%
ROE 16.92 % 15.85 % 3.20 % -7.34 % 12.21 % 20.07 % 1.87 % 44.33%
  YoY % 6.75% 395.31% 143.60% -160.11% -39.16% 973.26% -
  Horiz. % 904.81% 847.59% 171.12% -392.51% 652.94% 1,073.26% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 430.57 397.14 339.70 353.75 341.72 331.21 310.00 5.63%
  YoY % 8.42% 16.91% -3.97% 3.52% 3.17% 6.84% -
  Horiz. % 138.89% 128.11% 109.58% 114.11% 110.23% 106.84% 100.00%
EPS 68.54 51.66 9.14 -20.34 34.44 50.38 4.00 60.53%
  YoY % 32.68% 465.21% 144.94% -159.06% -31.64% 1,159.50% -
  Horiz. % 1,713.50% 1,291.50% 228.50% -508.50% 861.00% 1,259.50% 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 4.0500 3.2600 2.8550 2.7700 2.8200 2.5100 2.1400 11.21%
  YoY % 24.23% 14.19% 3.07% -1.77% 12.35% 17.29% -
  Horiz. % 189.25% 152.34% 133.41% 129.44% 131.78% 117.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 143.54 132.37 113.18 117.80 111.19 104.69 97.81 6.60%
  YoY % 8.44% 16.96% -3.92% 5.94% 6.21% 7.03% -
  Horiz. % 146.75% 135.33% 115.71% 120.44% 113.68% 107.03% 100.00%
EPS 22.85 17.22 3.05 -6.77 11.21 15.92 1.26 62.05%
  YoY % 32.69% 464.59% 145.05% -160.39% -29.59% 1,163.49% -
  Horiz. % 1,813.49% 1,366.67% 242.06% -537.30% 889.68% 1,263.49% 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 1.3502 1.0866 0.9512 0.9224 0.9176 0.7934 0.6752 12.24%
  YoY % 24.26% 14.23% 3.12% 0.52% 15.65% 17.51% -
  Horiz. % 199.97% 160.93% 140.88% 136.61% 135.90% 117.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.8500 2.1000 1.7900 1.6600 1.8200 1.2000 0.9900 -
P/RPS 1.13 0.53 0.53 0.47 0.53 0.36 0.32 23.39%
  YoY % 113.21% 0.00% 12.77% -11.32% 47.22% 12.50% -
  Horiz. % 353.12% 165.62% 165.62% 146.88% 165.62% 112.50% 100.00%
P/EPS 7.08 4.07 19.58 -8.16 5.28 2.38 24.75 -18.82%
  YoY % 73.96% -79.21% 339.95% -254.55% 121.85% -90.38% -
  Horiz. % 28.61% 16.44% 79.11% -32.97% 21.33% 9.62% 100.00%
EY 14.13 24.60 5.11 -12.25 18.92 41.98 4.04 23.19%
  YoY % -42.56% 381.41% 141.71% -164.75% -54.93% 939.11% -
  Horiz. % 349.75% 608.91% 126.49% -303.22% 468.32% 1,039.11% 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 1.20 0.64 0.63 0.60 0.65 0.48 0.46 17.32%
  YoY % 87.50% 1.59% 5.00% -7.69% 35.42% 4.35% -
  Horiz. % 260.87% 139.13% 136.96% 130.43% 141.30% 104.35% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 -
Price 4.6000 2.6500 1.8000 1.8600 1.8600 1.2200 0.9500 -
P/RPS 1.07 0.67 0.53 0.53 0.54 0.37 0.31 22.92%
  YoY % 59.70% 26.42% 0.00% -1.85% 45.95% 19.35% -
  Horiz. % 345.16% 216.13% 170.97% 170.97% 174.19% 119.35% 100.00%
P/EPS 6.71 5.13 19.69 -9.14 5.40 2.42 23.75 -18.99%
  YoY % 30.80% -73.95% 315.43% -269.26% 123.14% -89.81% -
  Horiz. % 28.25% 21.60% 82.91% -38.48% 22.74% 10.19% 100.00%
EY 14.90 19.49 5.08 -10.94 18.52 41.30 4.21 23.44%
  YoY % -23.55% 283.66% 146.44% -159.07% -55.16% 881.00% -
  Horiz. % 353.92% 462.95% 120.67% -259.86% 439.90% 981.00% 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 1.14 0.81 0.63 0.67 0.66 0.49 0.44 17.19%
  YoY % 40.74% 28.57% -5.97% 1.52% 34.69% 11.36% -
  Horiz. % 259.09% 184.09% 143.18% 152.27% 150.00% 111.36% 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.
 


 

60  58  310  1757 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 PERDANA 0.430.00 
 HIBISCS 1.05+0.02 
 MTRONIC 0.085-0.005 
 VS 1.04+0.02 
 ORION 0.205+0.005 
Partners & Brokers