Highlights

[LTKM] YoY Annualized Quarter Result on 2012-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     92.33%    YoY -     144.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 167,446 186,750 172,218 147,254 153,258 144,666 136,206 3.50%
  YoY % -10.34% 8.44% 16.95% -3.92% 5.94% 6.21% -
  Horiz. % 122.94% 137.11% 126.44% 108.11% 112.52% 106.21% 100.00%
PBT 19,282 42,086 30,354 4,798 15,100 20,444 25,886 -4.79%
  YoY % -54.18% 38.65% 532.64% -68.23% -26.14% -21.02% -
  Horiz. % 74.49% 162.58% 117.26% 18.54% 58.33% 78.98% 100.00%
Tax -4,960 -12,358 -7,952 -950 -23,912 -5,864 -5,178 -0.71%
  YoY % 59.86% -55.41% -737.05% 96.03% -307.78% -13.25% -
  Horiz. % 95.79% 238.66% 153.57% 18.35% 461.80% 113.25% 100.00%
NP 14,322 29,728 22,402 3,848 -8,812 14,580 20,708 -5.96%
  YoY % -51.82% 32.70% 482.17% 143.67% -160.44% -29.59% -
  Horiz. % 69.16% 143.56% 108.18% 18.58% -42.55% 70.41% 100.00%
NP to SH 14,322 29,728 22,402 3,962 -8,812 14,580 20,718 -5.97%
  YoY % -51.82% 32.70% 465.42% 144.96% -160.44% -29.63% -
  Horiz. % 69.13% 143.49% 108.13% 19.12% -42.53% 70.37% 100.00%
Tax Rate 25.72 % 29.36 % 26.20 % 19.80 % 158.36 % 28.68 % 20.00 % 4.28%
  YoY % -12.40% 12.06% 32.32% -87.50% 452.16% 43.40% -
  Horiz. % 128.60% 146.80% 131.00% 99.00% 791.80% 143.40% 100.00%
Total Cost 153,124 157,022 149,816 143,406 162,070 130,086 115,498 4.81%
  YoY % -2.48% 4.81% 4.47% -11.52% 24.59% 12.63% -
  Horiz. % 132.58% 135.95% 129.71% 124.16% 140.32% 112.63% 100.00%
Net Worth 221,176 175,661 141,367 123,758 120,006 119,383 103,219 13.54%
  YoY % 25.91% 24.26% 14.23% 3.13% 0.52% 15.66% -
  Horiz. % 214.28% 170.18% 136.96% 119.90% 116.26% 115.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 221,176 175,661 141,367 123,758 120,006 119,383 103,219 13.54%
  YoY % 25.91% 24.26% 14.23% 3.13% 0.52% 15.66% -
  Horiz. % 214.28% 170.18% 136.96% 119.90% 116.26% 115.66% 100.00%
NOSH 130,104 43,373 43,364 43,347 43,323 42,334 41,123 21.15%
  YoY % 199.96% 0.02% 0.04% 0.06% 2.34% 2.94% -
  Horiz. % 316.37% 105.47% 105.45% 105.41% 105.35% 102.94% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.55 % 15.92 % 13.01 % 2.61 % -5.75 % 10.08 % 15.20 % -9.14%
  YoY % -46.29% 22.37% 398.47% 145.39% -157.04% -33.68% -
  Horiz. % 56.25% 104.74% 85.59% 17.17% -37.83% 66.32% 100.00%
ROE 6.48 % 16.92 % 15.85 % 3.20 % -7.34 % 12.21 % 20.07 % -17.17%
  YoY % -61.70% 6.75% 395.31% 143.60% -160.11% -39.16% -
  Horiz. % 32.29% 84.30% 78.97% 15.94% -36.57% 60.84% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 128.70 430.57 397.14 339.70 353.75 341.72 331.21 -14.57%
  YoY % -70.11% 8.42% 16.91% -3.97% 3.52% 3.17% -
  Horiz. % 38.86% 130.00% 119.91% 102.56% 106.81% 103.17% 100.00%
EPS 11.00 68.54 51.66 9.14 -20.34 34.44 50.38 -22.39%
  YoY % -83.95% 32.68% 465.21% 144.94% -159.06% -31.64% -
  Horiz. % 21.83% 136.05% 102.54% 18.14% -40.37% 68.36% 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 1.7000 4.0500 3.2600 2.8550 2.7700 2.8200 2.5100 -6.29%
  YoY % -58.02% 24.23% 14.19% 3.07% -1.77% 12.35% -
  Horiz. % 67.73% 161.35% 129.88% 113.75% 110.36% 112.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 128.70 143.54 132.37 113.18 117.80 111.19 104.69 3.50%
  YoY % -10.34% 8.44% 16.96% -3.92% 5.94% 6.21% -
  Horiz. % 122.93% 137.11% 126.44% 108.11% 112.52% 106.21% 100.00%
EPS 11.00 22.85 17.22 3.05 -6.77 11.21 15.92 -5.97%
  YoY % -51.86% 32.69% 464.59% 145.05% -160.39% -29.59% -
  Horiz. % 69.10% 143.53% 108.17% 19.16% -42.53% 70.41% 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 1.7000 1.3502 1.0866 0.9512 0.9224 0.9176 0.7934 13.54%
  YoY % 25.91% 24.26% 14.23% 3.12% 0.52% 15.65% -
  Horiz. % 214.27% 170.18% 136.95% 119.89% 116.26% 115.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5200 4.8500 2.1000 1.7900 1.6600 1.8200 1.2000 -
P/RPS 1.18 1.13 0.53 0.53 0.47 0.53 0.36 21.87%
  YoY % 4.42% 113.21% 0.00% 12.77% -11.32% 47.22% -
  Horiz. % 327.78% 313.89% 147.22% 147.22% 130.56% 147.22% 100.00%
P/EPS 13.81 7.08 4.07 19.58 -8.16 5.28 2.38 34.03%
  YoY % 95.06% 73.96% -79.21% 339.95% -254.55% 121.85% -
  Horiz. % 580.25% 297.48% 171.01% 822.69% -342.86% 221.85% 100.00%
EY 7.24 14.13 24.60 5.11 -12.25 18.92 41.98 -25.38%
  YoY % -48.76% -42.56% 381.41% 141.71% -164.75% -54.93% -
  Horiz. % 17.25% 33.66% 58.60% 12.17% -29.18% 45.07% 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 0.89 1.20 0.64 0.63 0.60 0.65 0.48 10.83%
  YoY % -25.83% 87.50% 1.59% 5.00% -7.69% 35.42% -
  Horiz. % 185.42% 250.00% 133.33% 131.25% 125.00% 135.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 -
Price 1.6600 4.6000 2.6500 1.8000 1.8600 1.8600 1.2200 -
P/RPS 1.29 1.07 0.67 0.53 0.53 0.54 0.37 23.13%
  YoY % 20.56% 59.70% 26.42% 0.00% -1.85% 45.95% -
  Horiz. % 348.65% 289.19% 181.08% 143.24% 143.24% 145.95% 100.00%
P/EPS 15.08 6.71 5.13 19.69 -9.14 5.40 2.42 35.63%
  YoY % 124.74% 30.80% -73.95% 315.43% -269.26% 123.14% -
  Horiz. % 623.14% 277.27% 211.98% 813.64% -377.69% 223.14% 100.00%
EY 6.63 14.90 19.49 5.08 -10.94 18.52 41.30 -26.27%
  YoY % -55.50% -23.55% 283.66% 146.44% -159.07% -55.16% -
  Horiz. % 16.05% 36.08% 47.19% 12.30% -26.49% 44.84% 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 0.98 1.14 0.81 0.63 0.67 0.66 0.49 12.24%
  YoY % -14.04% 40.74% 28.57% -5.97% 1.52% 34.69% -
  Horiz. % 200.00% 232.65% 165.31% 128.57% 136.73% 134.69% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers