Highlights

[LTKM] YoY Annualized Quarter Result on 2011-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     114.25%    YoY -     -92.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 190,201 177,785 152,390 157,742 148,784 134,116 131,013 6.41%
  YoY % 6.98% 16.66% -3.39% 6.02% 10.94% 2.37% -
  Horiz. % 145.18% 135.70% 116.32% 120.40% 113.56% 102.37% 100.00%
PBT 43,550 31,388 6,648 21,352 23,642 24,041 7,585 33.80%
  YoY % 38.75% 372.14% -68.86% -9.69% -1.66% 216.94% -
  Horiz. % 574.14% 413.80% 87.64% 281.49% 311.69% 316.94% 100.00%
Tax -13,172 -8,844 -1,360 -20,096 -6,952 -5,084 -2,205 34.68%
  YoY % -48.94% -550.29% 93.23% -189.07% -36.74% -130.53% -
  Horiz. % 597.28% 401.03% 61.67% 911.25% 315.24% 230.53% 100.00%
NP 30,378 22,544 5,288 1,256 16,690 18,957 5,380 33.43%
  YoY % 34.75% 326.32% 321.02% -92.47% -11.96% 252.37% -
  Horiz. % 564.66% 419.03% 98.29% 23.35% 310.24% 352.37% 100.00%
NP to SH 30,378 22,544 5,288 1,256 16,690 18,992 5,380 33.43%
  YoY % 34.75% 326.32% 321.02% -92.47% -12.12% 253.01% -
  Horiz. % 564.66% 419.03% 98.29% 23.35% 310.24% 353.01% 100.00%
Tax Rate 30.25 % 28.18 % 20.46 % 94.12 % 29.40 % 21.15 % 29.07 % 0.67%
  YoY % 7.35% 37.73% -78.26% 220.14% 39.01% -27.24% -
  Horiz. % 104.06% 96.94% 70.38% 323.77% 101.14% 72.76% 100.00%
Total Cost 159,822 155,241 147,102 156,486 132,093 115,158 125,633 4.09%
  YoY % 2.95% 5.53% -6.00% 18.47% 14.71% -8.34% -
  Horiz. % 127.21% 123.57% 117.09% 124.56% 105.14% 91.66% 100.00%
Net Worth 177,363 147,440 125,835 125,455 124,542 106,943 91,033 11.75%
  YoY % 20.29% 17.17% 0.30% 0.73% 16.46% 17.48% -
  Horiz. % 194.83% 161.96% 138.23% 137.81% 136.81% 117.48% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,782 - 2,892 4,630 - - - -
  YoY % 0.00% 0.00% -37.53% 0.00% 0.00% 0.00% -
  Horiz. % 124.87% 0.00% 62.47% 100.00% - - -
Div Payout % 19.03 % - % 54.70 % 368.66 % - % - % - % -
  YoY % 0.00% 0.00% -85.16% 0.00% 0.00% 0.00% -
  Horiz. % 5.16% 0.00% 14.84% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 177,363 147,440 125,835 125,455 124,542 106,943 91,033 11.75%
  YoY % 20.29% 17.17% 0.30% 0.73% 16.46% 17.48% -
  Horiz. % 194.83% 161.96% 138.23% 137.81% 136.81% 117.48% 100.00%
NOSH 43,365 43,364 43,391 43,410 42,505 41,131 41,006 0.94%
  YoY % 0.00% -0.06% -0.04% 2.13% 3.34% 0.31% -
  Horiz. % 105.75% 105.75% 105.82% 105.86% 103.66% 100.31% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.97 % 12.68 % 3.47 % 0.80 % 11.22 % 14.14 % 4.11 % 25.37%
  YoY % 25.95% 265.42% 333.75% -92.87% -20.65% 244.04% -
  Horiz. % 388.56% 308.52% 84.43% 19.46% 272.99% 344.04% 100.00%
ROE 17.13 % 15.29 % 4.20 % 1.00 % 13.40 % 17.76 % 5.91 % 19.40%
  YoY % 12.03% 264.05% 320.00% -92.54% -24.55% 200.51% -
  Horiz. % 289.85% 258.71% 71.07% 16.92% 226.73% 300.51% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 438.61 409.97 351.20 363.38 350.03 326.06 319.50 5.42%
  YoY % 6.99% 16.73% -3.35% 3.81% 7.35% 2.05% -
  Horiz. % 137.28% 128.32% 109.92% 113.73% 109.56% 102.05% 100.00%
EPS 70.05 51.99 12.19 2.91 39.27 46.17 13.12 32.19%
  YoY % 34.74% 326.50% 318.90% -92.59% -14.94% 251.91% -
  Horiz. % 533.92% 396.27% 92.91% 22.18% 299.31% 351.91% 100.00%
DPS 13.33 0.00 6.67 10.67 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -37.49% 0.00% 0.00% 0.00% -
  Horiz. % 124.93% 0.00% 62.51% 100.00% - - -
NAPS 4.0900 3.4000 2.9000 2.8900 2.9300 2.6000 2.2200 10.72%
  YoY % 20.29% 17.24% 0.35% -1.37% 12.69% 17.12% -
  Horiz. % 184.23% 153.15% 130.63% 130.18% 131.98% 117.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 146.19 136.65 117.13 121.24 114.36 103.08 100.70 6.41%
  YoY % 6.98% 16.67% -3.39% 6.02% 10.94% 2.36% -
  Horiz. % 145.17% 135.70% 116.32% 120.40% 113.57% 102.36% 100.00%
EPS 23.35 17.33 4.06 0.97 12.83 14.60 4.14 33.40%
  YoY % 34.74% 326.85% 318.56% -92.44% -12.12% 252.66% -
  Horiz. % 564.01% 418.60% 98.07% 23.43% 309.90% 352.66% 100.00%
DPS 4.44 0.00 2.22 3.56 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -37.64% 0.00% 0.00% 0.00% -
  Horiz. % 124.72% 0.00% 62.36% 100.00% - - -
NAPS 1.3632 1.1333 0.9672 0.9643 0.9573 0.8220 0.6997 11.75%
  YoY % 20.29% 17.17% 0.30% 0.73% 16.46% 17.48% -
  Horiz. % 194.83% 161.97% 138.23% 137.82% 136.82% 117.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.1800 2.8000 1.8200 1.7800 1.8800 1.2800 0.9500 -
P/RPS 0.95 0.68 0.52 0.49 0.54 0.39 0.30 21.17%
  YoY % 39.71% 30.77% 6.12% -9.26% 38.46% 30.00% -
  Horiz. % 316.67% 226.67% 173.33% 163.33% 180.00% 130.00% 100.00%
P/EPS 5.97 5.39 14.93 61.52 4.79 2.77 7.24 -3.16%
  YoY % 10.76% -63.90% -75.73% 1,184.34% 72.92% -61.74% -
  Horiz. % 82.46% 74.45% 206.22% 849.72% 66.16% 38.26% 100.00%
EY 16.76 18.57 6.70 1.63 20.89 36.07 13.81 3.28%
  YoY % -9.75% 177.16% 311.04% -92.20% -42.08% 161.19% -
  Horiz. % 121.36% 134.47% 48.52% 11.80% 151.27% 261.19% 100.00%
DY 3.19 0.00 3.66 5.99 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -38.90% 0.00% 0.00% 0.00% -
  Horiz. % 53.26% 0.00% 61.10% 100.00% - - -
P/NAPS 1.02 0.82 0.63 0.62 0.64 0.49 0.43 15.48%
  YoY % 24.39% 30.16% 1.61% -3.12% 30.61% 13.95% -
  Horiz. % 237.21% 190.70% 146.51% 144.19% 148.84% 113.95% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 -
Price 5.5000 2.8800 1.8300 1.9000 1.8500 1.4900 1.0900 -
P/RPS 1.25 0.70 0.52 0.52 0.53 0.46 0.34 24.22%
  YoY % 78.57% 34.62% 0.00% -1.89% 15.22% 35.29% -
  Horiz. % 367.65% 205.88% 152.94% 152.94% 155.88% 135.29% 100.00%
P/EPS 7.85 5.54 15.02 65.67 4.71 3.23 8.31 -0.94%
  YoY % 41.70% -63.12% -77.13% 1,294.27% 45.82% -61.13% -
  Horiz. % 94.46% 66.67% 180.75% 790.25% 56.68% 38.87% 100.00%
EY 12.74 18.05 6.66 1.52 21.23 30.99 12.04 0.95%
  YoY % -29.42% 171.02% 338.16% -92.84% -31.49% 157.39% -
  Horiz. % 105.81% 149.92% 55.32% 12.62% 176.33% 257.39% 100.00%
DY 2.42 0.00 3.64 5.61 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -35.12% 0.00% 0.00% 0.00% -
  Horiz. % 43.14% 0.00% 64.88% 100.00% - - -
P/NAPS 1.34 0.85 0.63 0.66 0.63 0.57 0.49 18.25%
  YoY % 57.65% 34.92% -4.55% 4.76% 10.53% 16.33% -
  Horiz. % 273.47% 173.47% 128.57% 134.69% 128.57% 116.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers