Highlights

[LTKM] YoY Cumulative Quarter Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -104.25%    YoY -     -116.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 34,020 33,483 28,970 22,386 19,928 21,857 20,737 8.60%
  YoY % 1.60% 15.58% 29.41% 12.33% -8.83% 5.40% -
  Horiz. % 164.05% 161.47% 139.70% 107.95% 96.10% 105.40% 100.00%
PBT 3,576 6,047 -1,155 -231 1,515 4,365 1,995 10.21%
  YoY % -40.86% 623.55% -400.00% -115.25% -65.29% 118.80% -
  Horiz. % 179.25% 303.11% -57.89% -11.58% 75.94% 218.80% 100.00%
Tax -1,133 -1,428 -15 0 -139 -458 -287 25.70%
  YoY % 20.66% -9,420.00% 0.00% 0.00% 69.65% -59.58% -
  Horiz. % 394.77% 497.56% 5.23% -0.00% 48.43% 159.58% 100.00%
NP 2,443 4,619 -1,170 -231 1,376 3,907 1,708 6.14%
  YoY % -47.11% 494.79% -406.49% -116.79% -64.78% 128.75% -
  Horiz. % 143.03% 270.43% -68.50% -13.52% 80.56% 228.75% 100.00%
NP to SH 2,443 4,619 -1,170 -231 1,376 3,907 1,708 6.14%
  YoY % -47.11% 494.79% -406.49% -116.79% -64.78% 128.75% -
  Horiz. % 143.03% 270.43% -68.50% -13.52% 80.56% 228.75% 100.00%
Tax Rate 31.68 % 23.62 % - % - % 9.17 % 10.49 % 14.39 % 14.05%
  YoY % 34.12% 0.00% 0.00% 0.00% -12.58% -27.10% -
  Horiz. % 220.15% 164.14% 0.00% 0.00% 63.72% 72.90% 100.00%
Total Cost 31,577 28,864 30,140 22,617 18,552 17,950 19,029 8.80%
  YoY % 9.40% -4.23% 33.26% 21.91% 3.35% -5.67% -
  Horiz. % 165.94% 151.68% 158.39% 118.86% 97.49% 94.33% 100.00%
Net Worth 118,745 99,536 88,263 86,212 85,180 74,610 70,454 9.09%
  YoY % 19.30% 12.77% 2.38% 1.21% 14.17% 5.90% -
  Horiz. % 168.54% 141.28% 125.28% 122.37% 120.90% 105.90% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 118,745 99,536 88,263 86,212 85,180 74,610 70,454 9.09%
  YoY % 19.30% 12.77% 2.38% 1.21% 14.17% 5.90% -
  Horiz. % 168.54% 141.28% 125.28% 122.37% 120.90% 105.90% 100.00%
NOSH 42,560 41,130 41,052 41,249 40,952 40,112 42,700 -0.05%
  YoY % 3.48% 0.19% -0.48% 0.73% 2.09% -6.06% -
  Horiz. % 99.67% 96.33% 96.14% 96.60% 95.91% 93.94% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.18 % 13.80 % -4.04 % -1.03 % 6.90 % 17.88 % 8.24 % -2.27%
  YoY % -47.97% 441.58% -292.23% -114.93% -61.41% 116.99% -
  Horiz. % 87.14% 167.48% -49.03% -12.50% 83.74% 216.99% 100.00%
ROE 2.06 % 4.64 % -1.33 % -0.27 % 1.62 % 5.24 % 2.42 % -2.65%
  YoY % -55.60% 448.87% -392.59% -116.67% -69.08% 116.53% -
  Horiz. % 85.12% 191.74% -54.96% -11.16% 66.94% 216.53% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 79.93 81.41 70.57 54.27 48.66 54.49 48.56 8.66%
  YoY % -1.82% 15.36% 30.04% 11.53% -10.70% 12.21% -
  Horiz. % 164.60% 167.65% 145.33% 111.76% 100.21% 112.21% 100.00%
EPS 5.74 11.23 -2.85 -0.56 3.36 9.74 4.00 6.20%
  YoY % -48.89% 494.04% -408.93% -116.67% -65.50% 143.50% -
  Horiz. % 143.50% 280.75% -71.25% -14.00% 84.00% 243.50% 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 2.7900 2.4200 2.1500 2.0900 2.0800 1.8600 1.6500 9.14%
  YoY % 15.29% 12.56% 2.87% 0.48% 11.83% 12.73% -
  Horiz. % 169.09% 146.67% 130.30% 126.67% 126.06% 112.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,047
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.16 25.75 22.28 17.21 15.32 16.81 15.95 8.59%
  YoY % 1.59% 15.57% 29.46% 12.34% -8.86% 5.39% -
  Horiz. % 164.01% 161.44% 139.69% 107.90% 96.05% 105.39% 100.00%
EPS 1.88 3.55 -0.90 -0.18 1.06 3.00 1.31 6.20%
  YoY % -47.04% 494.44% -400.00% -116.98% -64.67% 129.01% -
  Horiz. % 143.51% 270.99% -68.70% -13.74% 80.92% 229.01% 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 0.9131 0.7654 0.6787 0.6629 0.6550 0.5737 0.5418 9.08%
  YoY % 19.30% 12.77% 2.38% 1.21% 14.17% 5.89% -
  Horiz. % 168.53% 141.27% 125.27% 122.35% 120.89% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.6900 1.2000 1.0700 1.0500 1.1900 1.0100 0.9900 -
P/RPS 2.11 1.47 1.52 1.93 2.45 1.85 2.04 0.56%
  YoY % 43.54% -3.29% -21.24% -21.22% 32.43% -9.31% -
  Horiz. % 103.43% 72.06% 74.51% 94.61% 120.10% 90.69% 100.00%
P/EPS 29.44 10.69 -37.54 -187.50 35.42 10.37 24.75 2.93%
  YoY % 175.40% 128.48% 79.98% -629.36% 241.56% -58.10% -
  Horiz. % 118.95% 43.19% -151.68% -757.58% 143.11% 41.90% 100.00%
EY 3.40 9.36 -2.66 -0.53 2.82 9.64 4.04 -2.83%
  YoY % -63.68% 451.88% -401.89% -118.79% -70.75% 138.61% -
  Horiz. % 84.16% 231.68% -65.84% -13.12% 69.80% 238.61% 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 0.61 0.50 0.50 0.50 0.57 0.54 0.60 0.28%
  YoY % 22.00% 0.00% 0.00% -12.28% 5.56% -10.00% -
  Horiz. % 101.67% 83.33% 83.33% 83.33% 95.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 -
Price 2.2000 1.2000 1.0700 1.1300 1.2500 1.0500 0.9900 -
P/RPS 2.75 1.47 1.52 2.08 2.57 1.93 2.04 5.10%
  YoY % 87.07% -3.29% -26.92% -19.07% 33.16% -5.39% -
  Horiz. % 134.80% 72.06% 74.51% 101.96% 125.98% 94.61% 100.00%
P/EPS 38.33 10.69 -37.54 -201.79 37.20 10.78 24.75 7.56%
  YoY % 258.56% 128.48% 81.40% -642.45% 245.08% -56.44% -
  Horiz. % 154.87% 43.19% -151.68% -815.31% 150.30% 43.56% 100.00%
EY 2.61 9.36 -2.66 -0.50 2.69 9.28 4.04 -7.02%
  YoY % -72.12% 451.88% -432.00% -118.59% -71.01% 129.70% -
  Horiz. % 64.60% 231.68% -65.84% -12.38% 66.58% 229.70% 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 0.79 0.50 0.50 0.54 0.60 0.56 0.60 4.69%
  YoY % 58.00% 0.00% -7.41% -10.00% 7.14% -6.67% -
  Horiz. % 131.67% 83.33% 83.33% 90.00% 100.00% 93.33% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers