Highlights

[LTKM] YoY Quarter Result on 2008-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     -178.63%    YoY -     -406.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 38,391 34,020 33,483 28,970 22,386 19,928 21,857 9.84%
  YoY % 12.85% 1.60% 15.58% 29.41% 12.33% -8.83% -
  Horiz. % 175.65% 155.65% 153.19% 132.54% 102.42% 91.17% 100.00%
PBT 5,123 3,576 6,047 -1,155 -231 1,515 4,365 2.70%
  YoY % 43.26% -40.86% 623.55% -400.00% -115.25% -65.29% -
  Horiz. % 117.37% 81.92% 138.53% -26.46% -5.29% 34.71% 100.00%
Tax -2,800 -1,133 -1,428 -15 0 -139 -458 35.20%
  YoY % -147.13% 20.66% -9,420.00% 0.00% 0.00% 69.65% -
  Horiz. % 611.35% 247.38% 311.79% 3.28% -0.00% 30.35% 100.00%
NP 2,323 2,443 4,619 -1,170 -231 1,376 3,907 -8.30%
  YoY % -4.91% -47.11% 494.79% -406.49% -116.79% -64.78% -
  Horiz. % 59.46% 62.53% 118.22% -29.95% -5.91% 35.22% 100.00%
NP to SH 2,323 2,443 4,619 -1,170 -231 1,376 3,907 -8.30%
  YoY % -4.91% -47.11% 494.79% -406.49% -116.79% -64.78% -
  Horiz. % 59.46% 62.53% 118.22% -29.95% -5.91% 35.22% 100.00%
Tax Rate 54.66 % 31.68 % 23.62 % - % - % 9.17 % 10.49 % 31.65%
  YoY % 72.54% 34.12% 0.00% 0.00% 0.00% -12.58% -
  Horiz. % 521.07% 302.00% 225.17% 0.00% 0.00% 87.42% 100.00%
Total Cost 36,068 31,577 28,864 30,140 22,617 18,552 17,950 12.33%
  YoY % 14.22% 9.40% -4.23% 33.26% 21.91% 3.35% -
  Horiz. % 200.94% 175.92% 160.80% 167.91% 126.00% 103.35% 100.00%
Net Worth 129,776 117,719 99,536 88,263 86,212 85,180 74,610 9.66%
  YoY % 10.24% 18.27% 12.77% 2.38% 1.21% 14.17% -
  Horiz. % 173.94% 157.78% 133.41% 118.30% 115.55% 114.17% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 129,776 117,719 99,536 88,263 86,212 85,180 74,610 9.66%
  YoY % 10.24% 18.27% 12.77% 2.38% 1.21% 14.17% -
  Horiz. % 173.94% 157.78% 133.41% 118.30% 115.55% 114.17% 100.00%
NOSH 43,258 42,193 41,130 41,052 41,249 40,952 40,112 1.27%
  YoY % 2.53% 2.58% 0.19% -0.48% 0.73% 2.09% -
  Horiz. % 107.84% 105.19% 102.54% 102.34% 102.83% 102.09% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.05 % 7.18 % 13.80 % -4.04 % -1.03 % 6.90 % 17.88 % -16.52%
  YoY % -15.74% -47.97% 441.58% -292.23% -114.93% -61.41% -
  Horiz. % 33.84% 40.16% 77.18% -22.60% -5.76% 38.59% 100.00%
ROE 1.79 % 2.08 % 4.64 % -1.33 % -0.27 % 1.62 % 5.24 % -16.38%
  YoY % -13.94% -55.17% 448.87% -392.59% -116.67% -69.08% -
  Horiz. % 34.16% 39.69% 88.55% -25.38% -5.15% 30.92% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 88.75 80.63 81.41 70.57 54.27 48.66 54.49 8.47%
  YoY % 10.07% -0.96% 15.36% 30.04% 11.53% -10.70% -
  Horiz. % 162.87% 147.97% 149.40% 129.51% 99.60% 89.30% 100.00%
EPS 5.37 5.79 11.23 -2.85 -0.56 3.36 9.74 -9.44%
  YoY % -7.25% -48.44% 494.04% -408.93% -116.67% -65.50% -
  Horiz. % 55.13% 59.45% 115.30% -29.26% -5.75% 34.50% 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 3.0000 2.7900 2.4200 2.1500 2.0900 2.0800 1.8600 8.29%
  YoY % 7.53% 15.29% 12.56% 2.87% 0.48% 11.83% -
  Horiz. % 161.29% 150.00% 130.11% 115.59% 112.37% 111.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.51 26.15 25.74 22.27 17.21 15.32 16.80 9.84%
  YoY % 12.85% 1.59% 15.58% 29.40% 12.34% -8.81% -
  Horiz. % 175.65% 155.65% 153.21% 132.56% 102.44% 91.19% 100.00%
EPS 1.79 1.88 3.55 -0.90 -0.18 1.06 3.00 -8.24%
  YoY % -4.79% -47.04% 494.44% -400.00% -116.98% -64.67% -
  Horiz. % 59.67% 62.67% 118.33% -30.00% -6.00% 35.33% 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 0.9975 0.9048 0.7651 0.6784 0.6626 0.6547 0.5735 9.66%
  YoY % 10.25% 18.26% 12.78% 2.38% 1.21% 14.16% -
  Horiz. % 173.93% 157.77% 133.41% 118.29% 115.54% 114.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.9400 1.6900 1.2000 1.0700 1.0500 1.1900 1.0100 -
P/RPS 2.19 2.10 1.47 1.52 1.93 2.45 1.85 2.85%
  YoY % 4.29% 42.86% -3.29% -21.24% -21.22% 32.43% -
  Horiz. % 118.38% 113.51% 79.46% 82.16% 104.32% 132.43% 100.00%
P/EPS 36.13 29.19 10.69 -37.54 -187.50 35.42 10.37 23.11%
  YoY % 23.78% 173.06% 128.48% 79.98% -629.36% 241.56% -
  Horiz. % 348.41% 281.49% 103.09% -362.01% -1,808.10% 341.56% 100.00%
EY 2.77 3.43 9.36 -2.66 -0.53 2.82 9.64 -18.76%
  YoY % -19.24% -63.35% 451.88% -401.89% -118.79% -70.75% -
  Horiz. % 28.73% 35.58% 97.10% -27.59% -5.50% 29.25% 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 0.65 0.61 0.50 0.50 0.50 0.57 0.54 3.14%
  YoY % 6.56% 22.00% 0.00% 0.00% -12.28% 5.56% -
  Horiz. % 120.37% 112.96% 92.59% 92.59% 92.59% 105.56% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 -
Price 1.9700 2.2000 1.2000 1.0700 1.1300 1.2500 1.0500 -
P/RPS 2.22 2.73 1.47 1.52 2.08 2.57 1.93 2.36%
  YoY % -18.68% 85.71% -3.29% -26.92% -19.07% 33.16% -
  Horiz. % 115.03% 141.45% 76.17% 78.76% 107.77% 133.16% 100.00%
P/EPS 36.69 38.00 10.69 -37.54 -201.79 37.20 10.78 22.63%
  YoY % -3.45% 255.47% 128.48% 81.40% -642.45% 245.08% -
  Horiz. % 340.35% 352.50% 99.17% -348.24% -1,871.89% 345.08% 100.00%
EY 2.73 2.63 9.36 -2.66 -0.50 2.69 9.28 -18.44%
  YoY % 3.80% -71.90% 451.88% -432.00% -118.59% -71.01% -
  Horiz. % 29.42% 28.34% 100.86% -28.66% -5.39% 28.99% 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 0.66 0.79 0.50 0.50 0.54 0.60 0.56 2.77%
  YoY % -16.46% 58.00% 0.00% -7.41% -10.00% 7.14% -
  Horiz. % 117.86% 141.07% 89.29% 89.29% 96.43% 107.14% 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.
 


 

169  118  407  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 KHEESAN 0.51+0.03 
 DOLPHIN 0.15+0.015 
 RSAWIT 0.29+0.015 
 SAPNRG 0.26-0.005 
 HSI-C7K 0.26+0.02 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers