Highlights

[LTKM] YoY Annualized Quarter Result on 2011-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -4.07%    YoY -     -1.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 178,064 154,831 157,163 149,591 131,429 133,537 108,209 8.65%
  YoY % 15.01% -1.48% 5.06% 13.82% -1.58% 23.41% -
  Horiz. % 164.56% 143.09% 145.24% 138.24% 121.46% 123.41% 100.00%
PBT 36,171 12,240 19,297 23,596 21,061 12,132 7,757 29.24%
  YoY % 195.51% -36.57% -18.22% 12.04% 73.60% 56.40% -
  Horiz. % 466.30% 157.79% 248.77% 304.19% 271.51% 156.40% 100.00%
Tax -7,908 -2,665 -17,434 -7,584 -4,819 -3,247 -1,331 34.56%
  YoY % -196.74% 84.71% -129.88% -57.38% -48.41% -143.95% -
  Horiz. % 594.14% 200.23% 1,309.84% 569.80% 362.06% 243.95% 100.00%
NP 28,263 9,575 1,863 16,012 16,242 8,885 6,426 27.99%
  YoY % 195.17% 413.96% -88.36% -1.42% 82.80% 38.27% -
  Horiz. % 439.82% 149.00% 28.99% 249.18% 252.75% 138.27% 100.00%
NP to SH 28,263 9,613 1,825 16,012 16,242 8,885 6,426 27.99%
  YoY % 194.01% 426.74% -88.60% -1.42% 82.80% 38.27% -
  Horiz. % 439.82% 149.60% 28.40% 249.18% 252.75% 138.27% 100.00%
Tax Rate 21.86 % 21.77 % 90.35 % 32.14 % 22.88 % 26.76 % 17.16 % 4.12%
  YoY % 0.41% -75.90% 181.11% 40.47% -14.50% 55.94% -
  Horiz. % 127.39% 126.86% 526.52% 187.30% 133.33% 155.94% 100.00%
Total Cost 149,801 145,256 155,300 133,579 115,187 124,652 101,783 6.65%
  YoY % 3.13% -6.47% 16.26% 15.97% -7.59% 22.47% -
  Horiz. % 147.18% 142.71% 152.58% 131.24% 113.17% 122.47% 100.00%
Net Worth 158,287 133,144 123,978 125,860 112,480 94,750 89,375 9.99%
  YoY % 18.88% 7.39% -1.50% 11.89% 18.71% 6.01% -
  Horiz. % 177.10% 148.97% 138.72% 140.82% 125.85% 106.01% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 6,938 3,903 563 5,546 3,296 3,281 4,099 9.16%
  YoY % 77.77% 592.63% -89.84% 68.27% 0.45% -19.96% -
  Horiz. % 169.24% 95.21% 13.75% 135.28% 80.40% 80.04% 100.00%
Div Payout % 24.55 % 40.60 % 30.88 % 34.64 % 20.29 % 36.93 % 63.80 % -14.71%
  YoY % -39.53% 31.48% -10.85% 70.72% -45.06% -42.12% -
  Horiz. % 38.48% 63.64% 48.40% 54.29% 31.80% 57.88% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 158,287 133,144 123,978 125,860 112,480 94,750 89,375 9.99%
  YoY % 18.88% 7.39% -1.50% 11.89% 18.71% 6.01% -
  Horiz. % 177.10% 148.97% 138.72% 140.82% 125.85% 106.01% 100.00%
NOSH 43,366 43,369 43,349 42,664 41,201 41,017 40,998 0.94%
  YoY % -0.01% 0.05% 1.60% 3.55% 0.45% 0.05% -
  Horiz. % 105.78% 105.78% 105.73% 104.06% 100.50% 100.05% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.87 % 6.18 % 1.19 % 10.70 % 12.36 % 6.65 % 5.94 % 17.79%
  YoY % 156.80% 419.33% -88.88% -13.43% 85.86% 11.95% -
  Horiz. % 267.17% 104.04% 20.03% 180.13% 208.08% 111.95% 100.00%
ROE 17.86 % 7.22 % 1.47 % 12.72 % 14.44 % 9.38 % 7.19 % 16.37%
  YoY % 147.37% 391.16% -88.44% -11.91% 53.94% 30.46% -
  Horiz. % 248.40% 100.42% 20.45% 176.91% 200.83% 130.46% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 410.60 357.00 362.55 350.62 318.99 325.56 263.94 7.64%
  YoY % 15.01% -1.53% 3.40% 9.92% -2.02% 23.35% -
  Horiz. % 155.57% 135.26% 137.36% 132.84% 120.86% 123.35% 100.00%
EPS 65.17 22.17 4.21 37.53 39.42 21.66 15.68 26.79%
  YoY % 193.96% 426.60% -88.78% -4.79% 81.99% 38.14% -
  Horiz. % 415.62% 141.39% 26.85% 239.35% 251.40% 138.14% 100.00%
DPS 16.00 9.00 1.30 13.00 8.00 8.00 10.00 8.14%
  YoY % 77.78% 592.31% -90.00% 62.50% 0.00% -20.00% -
  Horiz. % 160.00% 90.00% 13.00% 130.00% 80.00% 80.00% 100.00%
NAPS 3.6500 3.0700 2.8600 2.9500 2.7300 2.3100 2.1800 8.97%
  YoY % 18.89% 7.34% -3.05% 8.06% 18.18% 5.96% -
  Horiz. % 167.43% 140.83% 131.19% 135.32% 125.23% 105.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 136.86 119.01 120.80 114.98 101.02 102.64 83.17 8.65%
  YoY % 15.00% -1.48% 5.06% 13.82% -1.58% 23.41% -
  Horiz. % 164.55% 143.09% 145.24% 138.25% 121.46% 123.41% 100.00%
EPS 21.72 7.39 1.40 12.31 12.48 6.83 4.94 27.98%
  YoY % 193.91% 427.86% -88.63% -1.36% 82.72% 38.26% -
  Horiz. % 439.68% 149.60% 28.34% 249.19% 252.63% 138.26% 100.00%
DPS 5.33 3.00 0.43 4.26 2.53 2.52 3.15 9.16%
  YoY % 77.67% 597.67% -89.91% 68.38% 0.40% -20.00% -
  Horiz. % 169.21% 95.24% 13.65% 135.24% 80.32% 80.00% 100.00%
NAPS 1.2166 1.0234 0.9529 0.9674 0.8645 0.7283 0.6870 9.99%
  YoY % 18.88% 7.40% -1.50% 11.90% 18.70% 6.01% -
  Horiz. % 177.09% 148.97% 138.70% 140.82% 125.84% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 1.0800 -
P/RPS 0.69 0.51 0.51 0.54 0.51 0.34 0.41 9.06%
  YoY % 35.29% 0.00% -5.56% 5.88% 50.00% -17.07% -
  Horiz. % 168.29% 124.39% 124.39% 131.71% 124.39% 82.93% 100.00%
P/EPS 4.37 8.17 44.18 5.01 4.13 5.12 6.89 -7.30%
  YoY % -46.51% -81.51% 781.84% 21.31% -19.34% -25.69% -
  Horiz. % 63.43% 118.58% 641.22% 72.71% 59.94% 74.31% 100.00%
EY 22.87 12.25 2.26 19.96 24.18 19.51 14.51 7.87%
  YoY % 86.69% 442.04% -88.68% -17.45% 23.94% 34.46% -
  Horiz. % 157.62% 84.42% 15.58% 137.56% 166.64% 134.46% 100.00%
DY 5.61 4.97 0.70 6.91 4.91 7.21 9.26 -8.01%
  YoY % 12.88% 610.00% -89.87% 40.73% -31.90% -22.14% -
  Horiz. % 60.58% 53.67% 7.56% 74.62% 53.02% 77.86% 100.00%
P/NAPS 0.78 0.59 0.65 0.64 0.60 0.48 0.50 7.69%
  YoY % 32.20% -9.23% 1.56% 6.67% 25.00% -4.00% -
  Horiz. % 156.00% 118.00% 130.00% 128.00% 120.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 -
Price 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 1.0700 -
P/RPS 0.84 0.53 0.51 0.59 0.51 0.36 0.41 12.69%
  YoY % 58.49% 3.92% -13.56% 15.69% 41.67% -12.20% -
  Horiz. % 204.88% 129.27% 124.39% 143.90% 124.39% 87.80% 100.00%
P/EPS 5.31 8.53 43.94 5.52 4.16 5.36 6.83 -4.11%
  YoY % -37.75% -80.59% 696.01% 32.69% -22.39% -21.52% -
  Horiz. % 77.75% 124.89% 643.34% 80.82% 60.91% 78.48% 100.00%
EY 18.84 11.73 2.28 18.13 24.04 18.67 14.65 4.28%
  YoY % 60.61% 414.47% -87.42% -24.58% 28.76% 27.44% -
  Horiz. % 128.60% 80.07% 15.56% 123.75% 164.10% 127.44% 100.00%
DY 4.62 4.76 0.70 6.28 4.88 6.90 9.35 -11.08%
  YoY % -2.94% 580.00% -88.85% 28.69% -29.28% -26.20% -
  Horiz. % 49.41% 50.91% 7.49% 67.17% 52.19% 73.80% 100.00%
P/NAPS 0.95 0.62 0.65 0.70 0.60 0.50 0.49 11.66%
  YoY % 53.23% -4.62% -7.14% 16.67% 20.00% 2.04% -
  Horiz. % 193.88% 126.53% 132.65% 142.86% 122.45% 102.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

165  914  555  880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 QES 0.35-0.03 
 VIZIONE 0.225-0.045 
 MTRONIC 0.10+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS