Highlights

[LTKM] YoY Cumulative 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 -     100.20%    YoY -     321.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 128,651 142,651 133,339 114,293 118,307 111,588 100,587 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 15,371 32,663 23,541 4,986 16,014 17,732 18,031 -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 -3,863 -9,879 -6,633 -1,020 -15,072 -5,214 -3,813 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 11,508 22,784 16,908 3,966 942 12,518 14,218 -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 11,508 22,784 16,908 3,966 942 12,518 14,244 -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 117,143 119,867 116,431 110,327 117,365 99,070 86,369 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 3,252 4,336 - 2,169 3,472 - - -
  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 5.20 % 12.85 % 11.47 % 3.15 % 0.75 % 10.05 % 13.32 % -14.50%
  YoY % -59.53% 12.03% 264.13% 320.00% -92.54% -24.55% -
  Horiz. % 39.04% 96.47% 86.11% 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 98.88 328.95 307.48 263.40 272.53 262.52 244.55 -14.00%
  YoY % -69.94% 6.98% 16.74% -3.35% 3.81% 7.35% -
  Horiz. % 40.43% 134.51% 125.73% 107.71% 111.44% 107.35% 100.00%
EPS 8.85 52.54 38.99 9.14 2.18 29.45 34.63 -20.33%
  YoY % -83.16% 34.75% 326.59% 319.27% -92.60% -14.96% -
  Horiz. % 25.56% 151.72% 112.59% 26.39% 6.30% 85.04% 100.00%
DPS 2.50 10.00 0.00 5.00 8.00 0.00 0.00 -
  YoY % -75.00% 0.00% 0.00% -37.50% 0.00% 0.00% -
  Horiz. % 31.25% 125.00% 0.00% 62.50% 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 98.88 109.64 102.49 87.85 90.93 85.77 77.31 4.18%
  YoY % -9.81% 6.98% 16.66% -3.39% 6.02% 10.94% -
  Horiz. % 127.90% 141.82% 132.57% 113.63% 117.62% 110.94% 100.00%
EPS 8.85 17.51 13.00 3.05 0.72 9.62 10.95 -3.48%
  YoY % -49.46% 34.69% 326.23% 323.61% -92.52% -12.15% -
  Horiz. % 80.82% 159.91% 118.72% 27.85% 6.58% 87.85% 100.00%
DPS 2.50 3.33 0.00 1.67 2.67 0.00 0.00 -
  YoY % -24.92% 0.00% 0.00% -37.45% 0.00% 0.00% -
  Horiz. % 93.63% 124.72% 0.00% 62.55% 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 1.57 1.27 0.91 0.69 0.65 0.72 0.52 20.21%
  YoY % 23.62% 39.56% 31.88% 6.15% -9.72% 38.46% -
  Horiz. % 301.92% 244.23% 175.00% 132.69% 125.00% 138.46% 100.00%
P/EPS 17.52 7.96 7.18 19.91 82.03 6.38 3.70 29.57%
  YoY % 120.10% 10.86% -63.94% -75.73% 1,185.74% 72.43% -
  Horiz. % 473.51% 215.14% 194.05% 538.11% 2,217.03% 172.43% 100.00%
EY 5.71 12.57 13.93 5.02 1.22 15.66 27.05 -22.83%
  YoY % -54.57% -9.76% 177.49% 311.48% -92.21% -42.11% -
  Horiz. % 21.11% 46.47% 51.50% 18.56% 4.51% 57.89% 100.00%
DY 1.61 2.39 0.00 2.75 4.49 0.00 0.00 -
  YoY % -32.64% 0.00% 0.00% -38.75% 0.00% 0.00% -
  Horiz. % 35.86% 53.23% 0.00% 61.25% 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 1.56 1.67 0.94 0.69 0.70 0.70 0.61 16.93%
  YoY % -6.59% 77.66% 36.23% -1.43% 0.00% 14.75% -
  Horiz. % 255.74% 273.77% 154.10% 113.11% 114.75% 114.75% 100.00%
P/EPS 17.41 10.47 7.39 20.02 87.56 6.28 4.30 26.23%
  YoY % 66.28% 41.68% -63.09% -77.14% 1,294.27% 46.05% -
  Horiz. % 404.88% 243.49% 171.86% 465.58% 2,036.28% 146.05% 100.00%
EY 5.74 9.55 13.54 4.99 1.14 15.92 23.24 -20.78%
  YoY % -39.90% -29.47% 171.34% 337.72% -92.84% -31.50% -
  Horiz. % 24.70% 41.09% 58.26% 21.47% 4.91% 68.50% 100.00%
DY 1.62 1.82 0.00 2.73 4.21 0.00 0.00 -
  YoY % -10.99% 0.00% 0.00% -35.15% 0.00% 0.00% -
  Horiz. % 38.48% 43.23% 0.00% 64.85% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers