Highlights

[LTKM] YoY Annualized Quarter Result on 2012-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     33.47%    YoY -     321.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 171,534 190,201 177,785 152,390 157,742 148,784 134,116 4.18%
  YoY % -9.81% 6.98% 16.66% -3.39% 6.02% 10.94% -
  Horiz. % 127.90% 141.82% 132.56% 113.63% 117.62% 110.94% 100.00%
PBT 20,494 43,550 31,388 6,648 21,352 23,642 24,041 -2.62%
  YoY % -52.94% 38.75% 372.14% -68.86% -9.69% -1.66% -
  Horiz. % 85.25% 181.15% 130.56% 27.65% 88.81% 98.34% 100.00%
Tax -5,150 -13,172 -8,844 -1,360 -20,096 -6,952 -5,084 0.22%
  YoY % 60.90% -48.94% -550.29% 93.23% -189.07% -36.74% -
  Horiz. % 101.31% 259.09% 173.96% 26.75% 395.28% 136.74% 100.00%
NP 15,344 30,378 22,544 5,288 1,256 16,690 18,957 -3.46%
  YoY % -49.49% 34.75% 326.32% 321.02% -92.47% -11.96% -
  Horiz. % 80.94% 160.25% 118.92% 27.89% 6.63% 88.04% 100.00%
NP to SH 15,344 30,378 22,544 5,288 1,256 16,690 18,992 -3.49%
  YoY % -49.49% 34.75% 326.32% 321.02% -92.47% -12.12% -
  Horiz. % 80.79% 159.96% 118.70% 27.84% 6.61% 87.88% 100.00%
Tax Rate 25.13 % 30.25 % 28.18 % 20.46 % 94.12 % 29.40 % 21.15 % 2.91%
  YoY % -16.93% 7.35% 37.73% -78.26% 220.14% 39.01% -
  Horiz. % 118.82% 143.03% 133.24% 96.74% 445.01% 139.01% 100.00%
Total Cost 156,190 159,822 155,241 147,102 156,486 132,093 115,158 5.21%
  YoY % -2.27% 2.95% 5.53% -6.00% 18.47% 14.71% -
  Horiz. % 135.63% 138.78% 134.81% 127.74% 135.89% 114.71% 100.00%
Net Worth 221,176 177,363 147,440 125,835 125,455 124,542 106,943 12.87%
  YoY % 24.70% 20.29% 17.17% 0.30% 0.73% 16.46% -
  Horiz. % 206.82% 165.85% 137.87% 117.67% 117.31% 116.46% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,336 5,782 - 2,892 4,630 - - -
  YoY % -24.99% 0.00% 0.00% -37.53% 0.00% 0.00% -
  Horiz. % 93.66% 124.87% 0.00% 62.47% 100.00% - -
Div Payout % 28.26 % 19.03 % - % 54.70 % 368.66 % - % - % -
  YoY % 48.50% 0.00% 0.00% -85.16% 0.00% 0.00% -
  Horiz. % 7.67% 5.16% 0.00% 14.84% 100.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,176 177,363 147,440 125,835 125,455 124,542 106,943 12.87%
  YoY % 24.70% 20.29% 17.17% 0.30% 0.73% 16.46% -
  Horiz. % 206.82% 165.85% 137.87% 117.67% 117.31% 116.46% 100.00%
NOSH 130,104 43,365 43,364 43,391 43,410 42,505 41,131 21.15%
  YoY % 200.02% 0.00% -0.06% -0.04% 2.13% 3.34% -
  Horiz. % 316.31% 105.43% 105.43% 105.49% 105.54% 103.34% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.95 % 15.97 % 12.68 % 3.47 % 0.80 % 11.22 % 14.14 % -7.34%
  YoY % -43.96% 25.95% 265.42% 333.75% -92.87% -20.65% -
  Horiz. % 63.30% 112.94% 89.67% 24.54% 5.66% 79.35% 100.00%
ROE 6.94 % 17.13 % 15.29 % 4.20 % 1.00 % 13.40 % 17.76 % -14.49%
  YoY % -59.49% 12.03% 264.05% 320.00% -92.54% -24.55% -
  Horiz. % 39.08% 96.45% 86.09% 23.65% 5.63% 75.45% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 131.84 438.61 409.97 351.20 363.38 350.03 326.06 -14.00%
  YoY % -69.94% 6.99% 16.73% -3.35% 3.81% 7.35% -
  Horiz. % 40.43% 134.52% 125.73% 107.71% 111.45% 107.35% 100.00%
EPS 11.80 70.05 51.99 12.19 2.91 39.27 46.17 -20.33%
  YoY % -83.15% 34.74% 326.50% 318.90% -92.59% -14.94% -
  Horiz. % 25.56% 151.72% 112.61% 26.40% 6.30% 85.06% 100.00%
DPS 3.33 13.33 0.00 6.67 10.67 0.00 0.00 -
  YoY % -75.02% 0.00% 0.00% -37.49% 0.00% 0.00% -
  Horiz. % 31.21% 124.93% 0.00% 62.51% 100.00% - -
NAPS 1.7000 4.0900 3.4000 2.9000 2.8900 2.9300 2.6000 -6.83%
  YoY % -58.44% 20.29% 17.24% 0.35% -1.37% 12.69% -
  Horiz. % 65.38% 157.31% 130.77% 111.54% 111.15% 112.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 131.84 146.19 136.65 117.13 121.24 114.36 103.08 4.18%
  YoY % -9.82% 6.98% 16.67% -3.39% 6.02% 10.94% -
  Horiz. % 127.90% 141.82% 132.57% 113.63% 117.62% 110.94% 100.00%
EPS 11.80 23.35 17.33 4.06 0.97 12.83 14.60 -3.48%
  YoY % -49.46% 34.74% 326.85% 318.56% -92.44% -12.12% -
  Horiz. % 80.82% 159.93% 118.70% 27.81% 6.64% 87.88% 100.00%
DPS 3.33 4.44 0.00 2.22 3.56 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% -37.64% 0.00% 0.00% -
  Horiz. % 93.54% 124.72% 0.00% 62.36% 100.00% - -
NAPS 1.7000 1.3632 1.1333 0.9672 0.9643 0.9573 0.8220 12.87%
  YoY % 24.71% 20.29% 17.17% 0.30% 0.73% 16.46% -
  Horiz. % 206.81% 165.84% 137.87% 117.66% 117.31% 116.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.5500 4.1800 2.8000 1.8200 1.7800 1.8800 1.2800 -
P/RPS 1.18 0.95 0.68 0.52 0.49 0.54 0.39 20.25%
  YoY % 24.21% 39.71% 30.77% 6.12% -9.26% 38.46% -
  Horiz. % 302.56% 243.59% 174.36% 133.33% 125.64% 138.46% 100.00%
P/EPS 13.14 5.97 5.39 14.93 61.52 4.79 2.77 29.61%
  YoY % 120.10% 10.76% -63.90% -75.73% 1,184.34% 72.92% -
  Horiz. % 474.37% 215.52% 194.58% 538.99% 2,220.94% 172.92% 100.00%
EY 7.61 16.76 18.57 6.70 1.63 20.89 36.07 -22.83%
  YoY % -54.59% -9.75% 177.16% 311.04% -92.20% -42.08% -
  Horiz. % 21.10% 46.47% 51.48% 18.57% 4.52% 57.92% 100.00%
DY 2.15 3.19 0.00 3.66 5.99 0.00 0.00 -
  YoY % -32.60% 0.00% 0.00% -38.90% 0.00% 0.00% -
  Horiz. % 35.89% 53.26% 0.00% 61.10% 100.00% - -
P/NAPS 0.91 1.02 0.82 0.63 0.62 0.64 0.49 10.86%
  YoY % -10.78% 24.39% 30.16% 1.61% -3.12% 30.61% -
  Horiz. % 185.71% 208.16% 167.35% 128.57% 126.53% 130.61% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 -
Price 1.5400 5.5000 2.8800 1.8300 1.9000 1.8500 1.4900 -
P/RPS 1.17 1.25 0.70 0.52 0.52 0.53 0.46 16.83%
  YoY % -6.40% 78.57% 34.62% 0.00% -1.89% 15.22% -
  Horiz. % 254.35% 271.74% 152.17% 113.04% 113.04% 115.22% 100.00%
P/EPS 13.06 7.85 5.54 15.02 65.67 4.71 3.23 26.21%
  YoY % 66.37% 41.70% -63.12% -77.13% 1,294.27% 45.82% -
  Horiz. % 404.33% 243.03% 171.52% 465.02% 2,033.13% 145.82% 100.00%
EY 7.66 12.74 18.05 6.66 1.52 21.23 30.99 -20.77%
  YoY % -39.87% -29.42% 171.02% 338.16% -92.84% -31.49% -
  Horiz. % 24.72% 41.11% 58.24% 21.49% 4.90% 68.51% 100.00%
DY 2.16 2.42 0.00 3.64 5.61 0.00 0.00 -
  YoY % -10.74% 0.00% 0.00% -35.12% 0.00% 0.00% -
  Horiz. % 38.50% 43.14% 0.00% 64.88% 100.00% - -
P/NAPS 0.91 1.34 0.85 0.63 0.66 0.63 0.57 8.10%
  YoY % -32.09% 57.65% 34.92% -4.55% 4.76% 10.53% -
  Horiz. % 159.65% 235.09% 149.12% 110.53% 115.79% 110.53% 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