Highlights

[LTKM] YoY Quarter Result on 2006-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 30-Jun-2006  [#1]
Profit Trend QoQ -     -30.82%    YoY -     -64.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 33,483 28,970 22,386 19,928 21,857 20,737 16,157 12.90%
  YoY % 15.58% 29.41% 12.33% -8.83% 5.40% 28.35% -
  Horiz. % 207.24% 179.30% 138.55% 123.34% 135.28% 128.35% 100.00%
PBT 6,047 -1,155 -231 1,515 4,365 1,995 1,163 31.59%
  YoY % 623.55% -400.00% -115.25% -65.29% 118.80% 71.54% -
  Horiz. % 519.95% -99.31% -19.86% 130.27% 375.32% 171.54% 100.00%
Tax -1,428 -15 0 -139 -458 -287 -342 26.87%
  YoY % -9,420.00% 0.00% 0.00% 69.65% -59.58% 16.08% -
  Horiz. % 417.54% 4.39% -0.00% 40.64% 133.92% 83.92% 100.00%
NP 4,619 -1,170 -231 1,376 3,907 1,708 821 33.33%
  YoY % 494.79% -406.49% -116.79% -64.78% 128.75% 108.04% -
  Horiz. % 562.61% -142.51% -28.14% 167.60% 475.88% 208.04% 100.00%
NP to SH 4,619 -1,170 -231 1,376 3,907 1,708 821 33.33%
  YoY % 494.79% -406.49% -116.79% -64.78% 128.75% 108.04% -
  Horiz. % 562.61% -142.51% -28.14% 167.60% 475.88% 208.04% 100.00%
Tax Rate 23.62 % - % - % 9.17 % 10.49 % 14.39 % 29.41 % -3.58%
  YoY % 0.00% 0.00% 0.00% -12.58% -27.10% -51.07% -
  Horiz. % 80.31% 0.00% 0.00% 31.18% 35.67% 48.93% 100.00%
Total Cost 28,864 30,140 22,617 18,552 17,950 19,029 15,336 11.10%
  YoY % -4.23% 33.26% 21.91% 3.35% -5.67% 24.08% -
  Horiz. % 188.21% 196.53% 147.48% 120.97% 117.04% 124.08% 100.00%
Net Worth 99,536 88,263 86,212 85,180 74,610 70,454 61,985 8.21%
  YoY % 12.77% 2.38% 1.21% 14.17% 5.90% 13.66% -
  Horiz. % 160.58% 142.39% 139.08% 137.42% 120.37% 113.66% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 99,536 88,263 86,212 85,180 74,610 70,454 61,985 8.21%
  YoY % 12.77% 2.38% 1.21% 14.17% 5.90% 13.66% -
  Horiz. % 160.58% 142.39% 139.08% 137.42% 120.37% 113.66% 100.00%
NOSH 41,130 41,052 41,249 40,952 40,112 42,700 41,050 0.03%
  YoY % 0.19% -0.48% 0.73% 2.09% -6.06% 4.02% -
  Horiz. % 100.20% 100.01% 100.49% 99.76% 97.72% 104.02% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.80 % -4.04 % -1.03 % 6.90 % 17.88 % 8.24 % 5.08 % 18.11%
  YoY % 441.58% -292.23% -114.93% -61.41% 116.99% 62.20% -
  Horiz. % 271.65% -79.53% -20.28% 135.83% 351.97% 162.20% 100.00%
ROE 4.64 % -1.33 % -0.27 % 1.62 % 5.24 % 2.42 % 1.32 % 23.28%
  YoY % 448.87% -392.59% -116.67% -69.08% 116.53% 83.33% -
  Horiz. % 351.52% -100.76% -20.45% 122.73% 396.97% 183.33% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 81.41 70.57 54.27 48.66 54.49 48.56 39.36 12.86%
  YoY % 15.36% 30.04% 11.53% -10.70% 12.21% 23.37% -
  Horiz. % 206.83% 179.29% 137.88% 123.63% 138.44% 123.37% 100.00%
EPS 11.23 -2.85 -0.56 3.36 9.74 4.00 2.00 33.28%
  YoY % 494.04% -408.93% -116.67% -65.50% 143.50% 100.00% -
  Horiz. % 561.50% -142.50% -28.00% 168.00% 487.00% 200.00% 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 2.4200 2.1500 2.0900 2.0800 1.8600 1.6500 1.5100 8.17%
  YoY % 12.56% 2.87% 0.48% 11.83% 12.73% 9.27% -
  Horiz. % 160.26% 142.38% 138.41% 137.75% 123.18% 109.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.74 22.27 17.21 15.32 16.80 15.94 12.42 12.90%
  YoY % 15.58% 29.40% 12.34% -8.81% 5.40% 28.34% -
  Horiz. % 207.25% 179.31% 138.57% 123.35% 135.27% 128.34% 100.00%
EPS 3.55 -0.90 -0.18 1.06 3.00 1.31 0.63 33.36%
  YoY % 494.44% -400.00% -116.98% -64.67% 129.01% 107.94% -
  Horiz. % 563.49% -142.86% -28.57% 168.25% 476.19% 207.94% 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 0.7651 0.6784 0.6626 0.6547 0.5735 0.5415 0.4764 8.21%
  YoY % 12.78% 2.38% 1.21% 14.16% 5.91% 13.66% -
  Horiz. % 160.60% 142.40% 139.08% 137.43% 120.38% 113.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.2000 1.0700 1.0500 1.1900 1.0100 0.9900 0.9300 -
P/RPS 1.47 1.52 1.93 2.45 1.85 2.04 2.36 -7.58%
  YoY % -3.29% -21.24% -21.22% 32.43% -9.31% -13.56% -
  Horiz. % 62.29% 64.41% 81.78% 103.81% 78.39% 86.44% 100.00%
P/EPS 10.69 -37.54 -187.50 35.42 10.37 24.75 46.50 -21.71%
  YoY % 128.48% 79.98% -629.36% 241.56% -58.10% -46.77% -
  Horiz. % 22.99% -80.73% -403.23% 76.17% 22.30% 53.23% 100.00%
EY 9.36 -2.66 -0.53 2.82 9.64 4.04 2.15 27.75%
  YoY % 451.88% -401.89% -118.79% -70.75% 138.61% 87.91% -
  Horiz. % 435.35% -123.72% -24.65% 131.16% 448.37% 187.91% 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 0.50 0.57 0.54 0.60 0.62 -3.52%
  YoY % 0.00% 0.00% -12.28% 5.56% -10.00% -3.23% -
  Horiz. % 80.65% 80.65% 80.65% 91.94% 87.10% 96.77% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 28/08/03 -
Price 1.2000 1.0700 1.1300 1.2500 1.0500 0.9900 1.0200 -
P/RPS 1.47 1.52 2.08 2.57 1.93 2.04 2.59 -9.00%
  YoY % -3.29% -26.92% -19.07% 33.16% -5.39% -21.24% -
  Horiz. % 56.76% 58.69% 80.31% 99.23% 74.52% 78.76% 100.00%
P/EPS 10.69 -37.54 -201.79 37.20 10.78 24.75 51.00 -22.91%
  YoY % 128.48% 81.40% -642.45% 245.08% -56.44% -51.47% -
  Horiz. % 20.96% -73.61% -395.67% 72.94% 21.14% 48.53% 100.00%
EY 9.36 -2.66 -0.50 2.69 9.28 4.04 1.96 29.74%
  YoY % 451.88% -432.00% -118.59% -71.01% 129.70% 106.12% -
  Horiz. % 477.55% -135.71% -25.51% 137.24% 473.47% 206.12% 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 0.54 0.60 0.56 0.60 0.68 -4.99%
  YoY % 0.00% -7.41% -10.00% 7.14% -6.67% -11.76% -
  Horiz. % 73.53% 73.53% 79.41% 88.24% 82.35% 88.24% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers