Highlights

[LTKM] YoY Quarter Result on 2005-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2006
Quarter 30-Jun-2005  [#1]
Profit Trend QoQ -     14.78%    YoY -     128.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 28,970 22,386 19,928 21,857 20,737 16,157 13,193 13.99%
  YoY % 29.41% 12.33% -8.83% 5.40% 28.35% 22.47% -
  Horiz. % 219.59% 169.68% 151.05% 165.67% 157.18% 122.47% 100.00%
PBT -1,155 -231 1,515 4,365 1,995 1,163 -922 3.82%
  YoY % -400.00% -115.25% -65.29% 118.80% 71.54% 226.14% -
  Horiz. % 125.27% 25.05% -164.32% -473.43% -216.38% -126.14% 100.00%
Tax -15 0 -139 -458 -287 -342 - -
  YoY % 0.00% 0.00% 69.65% -59.58% 16.08% 0.00% -
  Horiz. % 4.39% -0.00% 40.64% 133.92% 83.92% 100.00% -
NP -1,170 -231 1,376 3,907 1,708 821 - -
  YoY % -406.49% -116.79% -64.78% 128.75% 108.04% 0.00% -
  Horiz. % -142.51% -28.14% 167.60% 475.88% 208.04% 100.00% -
NP to SH -1,170 -231 1,376 3,907 1,708 821 -850 5.46%
  YoY % -406.49% -116.79% -64.78% 128.75% 108.04% 196.59% -
  Horiz. % 137.65% 27.18% -161.88% -459.65% -200.94% -96.59% 100.00%
Tax Rate - % - % 9.17 % 10.49 % 14.39 % 29.41 % - % -
  YoY % 0.00% 0.00% -12.58% -27.10% -51.07% 0.00% -
  Horiz. % 0.00% 0.00% 31.18% 35.67% 48.93% 100.00% -
Total Cost 30,140 22,617 18,552 17,950 19,029 15,336 - -
  YoY % 33.26% 21.91% 3.35% -5.67% 24.08% 0.00% -
  Horiz. % 196.53% 147.48% 120.97% 117.04% 124.08% 100.00% -
Net Worth 88,263 86,212 85,180 74,610 70,454 61,985 59,095 6.91%
  YoY % 2.38% 1.21% 14.17% 5.90% 13.66% 4.89% -
  Horiz. % 149.36% 145.89% 144.14% 126.25% 119.22% 104.89% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 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
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 88,263 86,212 85,180 74,610 70,454 61,985 59,095 6.91%
  YoY % 2.38% 1.21% 14.17% 5.90% 13.66% 4.89% -
  Horiz. % 149.36% 145.89% 144.14% 126.25% 119.22% 104.89% 100.00%
NOSH 41,052 41,249 40,952 40,112 42,700 41,050 40,476 0.24%
  YoY % -0.48% 0.73% 2.09% -6.06% 4.02% 1.42% -
  Horiz. % 101.42% 101.91% 101.18% 99.10% 105.49% 101.42% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -4.04 % -1.03 % 6.90 % 17.88 % 8.24 % 5.08 % - % -
  YoY % -292.23% -114.93% -61.41% 116.99% 62.20% 0.00% -
  Horiz. % -79.53% -20.28% 135.83% 351.97% 162.20% 100.00% -
ROE -1.33 % -0.27 % 1.62 % 5.24 % 2.42 % 1.32 % -1.44 % -1.31%
  YoY % -392.59% -116.67% -69.08% 116.53% 83.33% 191.67% -
  Horiz. % 92.36% 18.75% -112.50% -363.89% -168.06% -91.67% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 70.57 54.27 48.66 54.49 48.56 39.36 32.59 13.73%
  YoY % 30.04% 11.53% -10.70% 12.21% 23.37% 20.77% -
  Horiz. % 216.54% 166.52% 149.31% 167.20% 149.00% 120.77% 100.00%
EPS -2.85 -0.56 3.36 9.74 4.00 2.00 -2.10 5.22%
  YoY % -408.93% -116.67% -65.50% 143.50% 100.00% 195.24% -
  Horiz. % 135.71% 26.67% -160.00% -463.81% -190.48% -95.24% 100.00%
DPS 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 2.1500 2.0900 2.0800 1.8600 1.6500 1.5100 1.4600 6.66%
  YoY % 2.87% 0.48% 11.83% 12.73% 9.27% 3.42% -
  Horiz. % 147.26% 143.15% 142.47% 127.40% 113.01% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 22.27 17.21 15.32 16.80 15.94 12.42 10.14 14.00%
  YoY % 29.40% 12.34% -8.81% 5.40% 28.34% 22.49% -
  Horiz. % 219.63% 169.72% 151.08% 165.68% 157.20% 122.49% 100.00%
EPS -0.90 -0.18 1.06 3.00 1.31 0.63 -0.65 5.57%
  YoY % -400.00% -116.98% -64.67% 129.01% 107.94% 196.92% -
  Horiz. % 138.46% 27.69% -163.08% -461.54% -201.54% -96.92% 100.00%
DPS 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 0.6784 0.6626 0.6547 0.5735 0.5415 0.4764 0.4542 6.91%
  YoY % 2.38% 1.21% 14.16% 5.91% 13.66% 4.89% -
  Horiz. % 149.36% 145.88% 144.14% 126.27% 119.22% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.0700 1.0500 1.1900 1.0100 0.9900 0.9300 1.1100 -
P/RPS 1.52 1.93 2.45 1.85 2.04 2.36 3.41 -12.59%
  YoY % -21.24% -21.22% 32.43% -9.31% -13.56% -30.79% -
  Horiz. % 44.57% 56.60% 71.85% 54.25% 59.82% 69.21% 100.00%
P/EPS -37.54 -187.50 35.42 10.37 24.75 46.50 -52.86 -5.54%
  YoY % 79.98% -629.36% 241.56% -58.10% -46.77% 187.97% -
  Horiz. % 71.02% 354.71% -67.01% -19.62% -46.82% -87.97% 100.00%
EY -2.66 -0.53 2.82 9.64 4.04 2.15 -1.89 5.86%
  YoY % -401.89% -118.79% -70.75% 138.61% 87.91% 213.76% -
  Horiz. % 140.74% 28.04% -149.21% -510.05% -213.76% -113.76% 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 0.50 0.50 0.57 0.54 0.60 0.62 0.76 -6.73%
  YoY % 0.00% -12.28% 5.56% -10.00% -3.23% -18.42% -
  Horiz. % 65.79% 65.79% 75.00% 71.05% 78.95% 81.58% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 28/08/03 21/08/02 -
Price 1.0700 1.1300 1.2500 1.0500 0.9900 1.0200 1.0900 -
P/RPS 1.52 2.08 2.57 1.93 2.04 2.59 3.34 -12.29%
  YoY % -26.92% -19.07% 33.16% -5.39% -21.24% -22.46% -
  Horiz. % 45.51% 62.28% 76.95% 57.78% 61.08% 77.54% 100.00%
P/EPS -37.54 -201.79 37.20 10.78 24.75 51.00 -51.90 -5.25%
  YoY % 81.40% -642.45% 245.08% -56.44% -51.47% 198.27% -
  Horiz. % 72.33% 388.81% -71.68% -20.77% -47.69% -98.27% 100.00%
EY -2.66 -0.50 2.69 9.28 4.04 1.96 -1.93 5.49%
  YoY % -432.00% -118.59% -71.01% 129.70% 106.12% 201.55% -
  Horiz. % 137.82% 25.91% -139.38% -480.83% -209.33% -101.55% 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 0.50 0.54 0.60 0.56 0.60 0.68 0.75 -6.53%
  YoY % -7.41% -10.00% 7.14% -6.67% -11.76% -9.33% -
  Horiz. % 66.67% 72.00% 80.00% 74.67% 80.00% 90.67% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers