Highlights

[LTKM] YoY Cumulative Quarter Result on 2009-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     124.27%    YoY -     1,161.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 73,627 76,629 72,333 68,103 63,628 48,155 41,098 10.20%
  YoY % -3.92% 5.94% 6.21% 7.03% 32.13% 17.17% -
  Horiz. % 179.15% 186.45% 176.00% 165.71% 154.82% 117.17% 100.00%
PBT 2,399 7,550 10,222 12,943 1,381 2,685 2,937 -3.31%
  YoY % -68.23% -26.14% -21.02% 837.22% -48.57% -8.58% -
  Horiz. % 81.68% 257.07% 348.04% 440.69% 47.02% 91.42% 100.00%
Tax -475 -11,956 -2,932 -2,589 -560 -297 -256 10.84%
  YoY % 96.03% -307.78% -13.25% -362.32% -88.55% -16.02% -
  Horiz. % 185.55% 4,670.31% 1,145.31% 1,011.33% 218.75% 116.02% 100.00%
NP 1,924 -4,406 7,290 10,354 821 2,388 2,681 -5.37%
  YoY % 143.67% -160.44% -29.59% 1,161.14% -65.62% -10.93% -
  Horiz. % 71.76% -164.34% 271.91% 386.20% 30.62% 89.07% 100.00%
NP to SH 1,981 -4,406 7,290 10,359 821 2,388 2,681 -4.91%
  YoY % 144.96% -160.44% -29.63% 1,161.75% -65.62% -10.93% -
  Horiz. % 73.89% -164.34% 271.91% 386.39% 30.62% 89.07% 100.00%
Tax Rate 19.80 % 158.36 % 28.68 % 20.00 % 40.55 % 11.06 % 8.72 % 14.63%
  YoY % -87.50% 452.16% 43.40% -50.68% 266.64% 26.83% -
  Horiz. % 227.06% 1,816.05% 328.90% 229.36% 465.02% 126.83% 100.00%
Total Cost 71,703 81,035 65,043 57,749 62,807 45,767 38,417 10.95%
  YoY % -11.52% 24.59% 12.63% -8.05% 37.23% 19.13% -
  Horiz. % 186.64% 210.94% 169.31% 150.32% 163.49% 119.13% 100.00%
Net Worth 123,758 120,006 119,383 103,219 87,847 86,426 84,447 6.57%
  YoY % 3.13% 0.52% 15.66% 17.50% 1.64% 2.34% -
  Horiz. % 146.55% 142.11% 141.37% 122.23% 104.03% 102.34% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,758 120,006 119,383 103,219 87,847 86,426 84,447 6.57%
  YoY % 3.13% 0.52% 15.66% 17.50% 1.64% 2.34% -
  Horiz. % 146.55% 142.11% 141.37% 122.23% 104.03% 102.34% 100.00%
NOSH 43,347 43,323 42,334 41,123 41,050 40,960 40,993 0.93%
  YoY % 0.06% 2.34% 2.94% 0.18% 0.22% -0.08% -
  Horiz. % 105.74% 105.68% 103.27% 100.32% 100.14% 99.92% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.61 % -5.75 % 10.08 % 15.20 % 1.29 % 4.96 % 6.52 % -14.14%
  YoY % 145.39% -157.04% -33.68% 1,078.29% -73.99% -23.93% -
  Horiz. % 40.03% -88.19% 154.60% 233.13% 19.79% 76.07% 100.00%
ROE 1.60 % -3.67 % 6.11 % 10.04 % 0.93 % 2.76 % 3.17 % -10.76%
  YoY % 143.60% -160.07% -39.14% 979.57% -66.30% -12.93% -
  Horiz. % 50.47% -115.77% 192.74% 316.72% 29.34% 87.07% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 169.85 176.88 170.86 165.61 155.00 117.56 100.25 9.18%
  YoY % -3.97% 3.52% 3.17% 6.85% 31.85% 17.27% -
  Horiz. % 169.43% 176.44% 170.43% 165.20% 154.61% 117.27% 100.00%
EPS 4.57 -10.17 17.22 25.19 2.00 5.83 6.54 -5.79%
  YoY % 144.94% -159.06% -31.64% 1,159.50% -65.69% -10.86% -
  Horiz. % 69.88% -155.50% 263.30% 385.17% 30.58% 89.14% 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 2.8550 2.7700 2.8200 2.5100 2.1400 2.1100 2.0600 5.58%
  YoY % 3.07% -1.77% 12.35% 17.29% 1.42% 2.43% -
  Horiz. % 138.59% 134.47% 136.89% 121.84% 103.88% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.59 58.90 55.60 52.35 48.91 37.01 31.59 10.19%
  YoY % -3.92% 5.94% 6.21% 7.03% 32.15% 17.16% -
  Horiz. % 179.14% 186.45% 176.01% 165.72% 154.83% 117.16% 100.00%
EPS 1.52 -3.39 5.60 7.96 0.63 1.84 2.06 -4.94%
  YoY % 144.84% -160.54% -29.65% 1,163.49% -65.76% -10.68% -
  Horiz. % 73.79% -164.56% 271.84% 386.41% 30.58% 89.32% 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 0.9512 0.9224 0.9176 0.7934 0.6752 0.6643 0.6491 6.57%
  YoY % 3.12% 0.52% 15.65% 17.51% 1.64% 2.34% -
  Horiz. % 146.54% 142.10% 141.36% 122.23% 104.02% 102.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.7900 1.6600 1.8200 1.2000 0.9900 1.0500 1.1600 -
P/RPS 1.05 0.94 1.07 0.72 0.64 0.89 1.16 -1.65%
  YoY % 11.70% -12.15% 48.61% 12.50% -28.09% -23.28% -
  Horiz. % 90.52% 81.03% 92.24% 62.07% 55.17% 76.72% 100.00%
P/EPS 39.17 -16.32 10.57 4.76 49.50 18.01 17.74 14.10%
  YoY % 340.01% -254.40% 122.06% -90.38% 174.85% 1.52% -
  Horiz. % 220.80% -92.00% 59.58% 26.83% 279.03% 101.52% 100.00%
EY 2.55 -6.13 9.46 20.99 2.02 5.55 5.64 -12.38%
  YoY % 141.60% -164.80% -54.93% 939.11% -63.60% -1.60% -
  Horiz. % 45.21% -108.69% 167.73% 372.16% 35.82% 98.40% 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 0.63 0.60 0.65 0.48 0.46 0.50 0.56 1.98%
  YoY % 5.00% -7.69% 35.42% 4.35% -8.00% -10.71% -
  Horiz. % 112.50% 107.14% 116.07% 85.71% 82.14% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.8000 1.8600 1.8600 1.2200 0.9500 1.1000 1.1400 -
P/RPS 1.06 1.05 1.09 0.74 0.61 0.94 1.14 -1.20%
  YoY % 0.95% -3.67% 47.30% 21.31% -35.11% -17.54% -
  Horiz. % 92.98% 92.11% 95.61% 64.91% 53.51% 82.46% 100.00%
P/EPS 39.39 -18.29 10.80 4.84 47.50 18.87 17.43 14.54%
  YoY % 315.36% -269.35% 123.14% -89.81% 151.72% 8.26% -
  Horiz. % 225.99% -104.93% 61.96% 27.77% 272.52% 108.26% 100.00%
EY 2.54 -5.47 9.26 20.65 2.11 5.30 5.74 -12.69%
  YoY % 146.44% -159.07% -55.16% 878.67% -60.19% -7.67% -
  Horiz. % 44.25% -95.30% 161.32% 359.76% 36.76% 92.33% 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 0.63 0.67 0.66 0.49 0.44 0.52 0.55 2.29%
  YoY % -5.97% 1.52% 34.69% 11.36% -15.38% -5.45% -
  Horiz. % 114.55% 121.82% 120.00% 89.09% 80.00% 94.55% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers