Highlights

[LTKM] YoY Quarter Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -4.76%    YoY -     494.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 36,503 38,391 34,020 33,483 28,970 22,386 19,928 10.60%
  YoY % -4.92% 12.85% 1.60% 15.58% 29.41% 12.33% -
  Horiz. % 183.17% 192.65% 170.71% 168.02% 145.37% 112.33% 100.00%
PBT 759 5,123 3,576 6,047 -1,155 -231 1,515 -10.87%
  YoY % -85.18% 43.26% -40.86% 623.55% -400.00% -115.25% -
  Horiz. % 50.10% 338.15% 236.04% 399.14% -76.24% -15.25% 100.00%
Tax -244 -2,800 -1,133 -1,428 -15 0 -139 9.82%
  YoY % 91.29% -147.13% 20.66% -9,420.00% 0.00% 0.00% -
  Horiz. % 175.54% 2,014.39% 815.11% 1,027.34% 10.79% -0.00% 100.00%
NP 515 2,323 2,443 4,619 -1,170 -231 1,376 -15.10%
  YoY % -77.83% -4.91% -47.11% 494.79% -406.49% -116.79% -
  Horiz. % 37.43% 168.82% 177.54% 335.68% -85.03% -16.79% 100.00%
NP to SH 515 2,323 2,443 4,619 -1,170 -231 1,376 -15.10%
  YoY % -77.83% -4.91% -47.11% 494.79% -406.49% -116.79% -
  Horiz. % 37.43% 168.82% 177.54% 335.68% -85.03% -16.79% 100.00%
Tax Rate 32.15 % 54.66 % 31.68 % 23.62 % - % - % 9.17 % 23.23%
  YoY % -41.18% 72.54% 34.12% 0.00% 0.00% 0.00% -
  Horiz. % 350.60% 596.07% 345.47% 257.58% 0.00% 0.00% 100.00%
Total Cost 35,988 36,068 31,577 28,864 30,140 22,617 18,552 11.67%
  YoY % -0.22% 14.22% 9.40% -4.23% 33.26% 21.91% -
  Horiz. % 193.98% 194.42% 170.21% 155.58% 162.46% 121.91% 100.00%
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48%
  YoY % -4.29% 10.24% 18.27% 12.77% 2.38% 1.21% -
  Horiz. % 145.81% 152.35% 138.20% 116.85% 103.62% 101.21% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48%
  YoY % -4.29% 10.24% 18.27% 12.77% 2.38% 1.21% -
  Horiz. % 145.81% 152.35% 138.20% 116.85% 103.62% 101.21% 100.00%
NOSH 43,277 43,258 42,193 41,130 41,052 41,249 40,952 0.92%
  YoY % 0.04% 2.53% 2.58% 0.19% -0.48% 0.73% -
  Horiz. % 105.68% 105.63% 103.03% 100.44% 100.24% 100.73% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % -1.03 % 6.90 % -23.23%
  YoY % -76.69% -15.74% -47.97% 441.58% -292.23% -114.93% -
  Horiz. % 20.43% 87.68% 104.06% 200.00% -58.55% -14.93% 100.00%
ROE 0.41 % 1.79 % 2.08 % 4.64 % -1.33 % -0.27 % 1.62 % -20.45%
  YoY % -77.09% -13.94% -55.17% 448.87% -392.59% -116.67% -
  Horiz. % 25.31% 110.49% 128.40% 286.42% -82.10% -16.67% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 84.35 88.75 80.63 81.41 70.57 54.27 48.66 9.59%
  YoY % -4.96% 10.07% -0.96% 15.36% 30.04% 11.53% -
  Horiz. % 173.35% 182.39% 165.70% 167.30% 145.03% 111.53% 100.00%
EPS 1.19 5.37 5.79 11.23 -2.85 -0.56 3.36 -15.87%
  YoY % -77.84% -7.25% -48.44% 494.04% -408.93% -116.67% -
  Horiz. % 35.42% 159.82% 172.32% 334.23% -84.82% -16.67% 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 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 2.0800 5.51%
  YoY % -4.33% 7.53% 15.29% 12.56% 2.87% 0.48% -
  Horiz. % 137.98% 144.23% 134.13% 116.35% 103.37% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.06 29.51 26.15 25.74 22.27 17.21 15.32 10.60%
  YoY % -4.91% 12.85% 1.59% 15.58% 29.40% 12.34% -
  Horiz. % 183.16% 192.62% 170.69% 168.02% 145.37% 112.34% 100.00%
EPS 0.40 1.79 1.88 3.55 -0.90 -0.18 1.06 -14.98%
  YoY % -77.65% -4.79% -47.04% 494.44% -400.00% -116.98% -
  Horiz. % 37.74% 168.87% 177.36% 334.91% -84.91% -16.98% 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 0.9547 0.9975 0.9048 0.7651 0.6784 0.6626 0.6547 6.48%
  YoY % -4.29% 10.25% 18.26% 12.78% 2.38% 1.21% -
  Horiz. % 145.82% 152.36% 138.20% 116.86% 103.62% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 1.1900 -
P/RPS 2.21 2.19 2.10 1.47 1.52 1.93 2.45 -1.70%
  YoY % 0.91% 4.29% 42.86% -3.29% -21.24% -21.22% -
  Horiz. % 90.20% 89.39% 85.71% 60.00% 62.04% 78.78% 100.00%
P/EPS 156.30 36.13 29.19 10.69 -37.54 -187.50 35.42 28.04%
  YoY % 332.60% 23.78% 173.06% 128.48% 79.98% -629.36% -
  Horiz. % 441.28% 102.00% 82.41% 30.18% -105.99% -529.36% 100.00%
EY 0.64 2.77 3.43 9.36 -2.66 -0.53 2.82 -21.88%
  YoY % -76.90% -19.24% -63.35% 451.88% -401.89% -118.79% -
  Horiz. % 22.70% 98.23% 121.63% 331.91% -94.33% -18.79% 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 0.65 0.61 0.50 0.50 0.50 0.57 2.21%
  YoY % 0.00% 6.56% 22.00% 0.00% 0.00% -12.28% -
  Horiz. % 114.04% 114.04% 107.02% 87.72% 87.72% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 1.2500 -
P/RPS 2.12 2.22 2.73 1.47 1.52 2.08 2.57 -3.15%
  YoY % -4.50% -18.68% 85.71% -3.29% -26.92% -19.07% -
  Horiz. % 82.49% 86.38% 106.23% 57.20% 59.14% 80.93% 100.00%
P/EPS 150.42 36.69 38.00 10.69 -37.54 -201.79 37.20 26.19%
  YoY % 309.98% -3.45% 255.47% 128.48% 81.40% -642.45% -
  Horiz. % 404.35% 98.63% 102.15% 28.74% -100.91% -542.45% 100.00%
EY 0.66 2.73 2.63 9.36 -2.66 -0.50 2.69 -20.86%
  YoY % -75.82% 3.80% -71.90% 451.88% -432.00% -118.59% -
  Horiz. % 24.54% 101.49% 97.77% 347.96% -98.88% -18.59% 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 0.62 0.66 0.79 0.50 0.50 0.54 0.60 0.55%
  YoY % -6.06% -16.46% 58.00% 0.00% -7.41% -10.00% -
  Horiz. % 103.33% 110.00% 131.67% 83.33% 83.33% 90.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers