Highlights

[LTKM] YoY Quarter Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     20.70%    YoY -     -47.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 43,540 36,503 38,391 34,020 33,483 28,970 22,386 11.71%
  YoY % 19.28% -4.92% 12.85% 1.60% 15.58% 29.41% -
  Horiz. % 194.50% 163.06% 171.50% 151.97% 149.57% 129.41% 100.00%
PBT 8,289 759 5,123 3,576 6,047 -1,155 -231 -
  YoY % 992.09% -85.18% 43.26% -40.86% 623.55% -400.00% -
  Horiz. % -3,588.31% -328.57% -2,217.75% -1,548.05% -2,617.75% 500.00% 100.00%
Tax -2,229 -244 -2,800 -1,133 -1,428 -15 0 -
  YoY % -813.52% 91.29% -147.13% 20.66% -9,420.00% 0.00% -
  Horiz. % 14,860.00% 1,626.67% 18,666.67% 7,553.33% 9,520.00% 100.00% -
NP 6,060 515 2,323 2,443 4,619 -1,170 -231 -
  YoY % 1,076.70% -77.83% -4.91% -47.11% 494.79% -406.49% -
  Horiz. % -2,623.38% -222.94% -1,005.63% -1,057.58% -1,999.57% 506.49% 100.00%
NP to SH 6,060 515 2,323 2,443 4,619 -1,170 -231 -
  YoY % 1,076.70% -77.83% -4.91% -47.11% 494.79% -406.49% -
  Horiz. % -2,623.38% -222.94% -1,005.63% -1,057.58% -1,999.57% 506.49% 100.00%
Tax Rate 26.89 % 32.15 % 54.66 % 31.68 % 23.62 % - % - % -
  YoY % -16.36% -41.18% 72.54% 34.12% 0.00% 0.00% -
  Horiz. % 113.84% 136.11% 231.41% 134.12% 100.00% - -
Total Cost 37,480 35,988 36,068 31,577 28,864 30,140 22,617 8.77%
  YoY % 4.15% -0.22% 14.22% 9.40% -4.23% 33.26% -
  Horiz. % 165.72% 159.12% 159.47% 139.62% 127.62% 133.26% 100.00%
Net Worth 139,245 124,205 129,776 117,719 99,536 88,263 86,212 8.31%
  YoY % 12.11% -4.29% 10.24% 18.27% 12.77% 2.38% -
  Horiz. % 161.51% 144.07% 150.53% 136.55% 115.46% 102.38% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,245 124,205 129,776 117,719 99,536 88,263 86,212 8.31%
  YoY % 12.11% -4.29% 10.24% 18.27% 12.77% 2.38% -
  Horiz. % 161.51% 144.07% 150.53% 136.55% 115.46% 102.38% 100.00%
NOSH 43,378 43,277 43,258 42,193 41,130 41,052 41,249 0.84%
  YoY % 0.23% 0.04% 2.53% 2.58% 0.19% -0.48% -
  Horiz. % 105.16% 104.91% 104.87% 102.29% 99.71% 99.52% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.92 % 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % -1.03 % -
  YoY % 887.23% -76.69% -15.74% -47.97% 441.58% -292.23% -
  Horiz. % -1,351.46% -136.89% -587.38% -697.09% -1,339.81% 392.23% 100.00%
ROE 4.35 % 0.41 % 1.79 % 2.08 % 4.64 % -1.33 % -0.27 % -
  YoY % 960.98% -77.09% -13.94% -55.17% 448.87% -392.59% -
  Horiz. % -1,611.11% -151.85% -662.96% -770.37% -1,718.52% 492.59% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 100.37 84.35 88.75 80.63 81.41 70.57 54.27 10.78%
  YoY % 18.99% -4.96% 10.07% -0.96% 15.36% 30.04% -
  Horiz. % 184.95% 155.43% 163.53% 148.57% 150.01% 130.04% 100.00%
EPS 13.97 1.19 5.37 5.79 11.23 -2.85 -0.56 -
  YoY % 1,073.95% -77.84% -7.25% -48.44% 494.04% -408.93% -
  Horiz. % -2,494.64% -212.50% -958.93% -1,033.93% -2,005.36% 508.93% 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 3.2100 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 7.41%
  YoY % 11.85% -4.33% 7.53% 15.29% 12.56% 2.87% -
  Horiz. % 153.59% 137.32% 143.54% 133.49% 115.79% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.47 28.06 29.51 26.15 25.74 22.27 17.21 11.71%
  YoY % 19.28% -4.91% 12.85% 1.59% 15.58% 29.40% -
  Horiz. % 194.48% 163.04% 171.47% 151.95% 149.56% 129.40% 100.00%
EPS 4.66 0.40 1.79 1.88 3.55 -0.90 -0.18 -
  YoY % 1,065.00% -77.65% -4.79% -47.04% 494.44% -400.00% -
  Horiz. % -2,588.89% -222.22% -994.44% -1,044.44% -1,972.22% 500.00% 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 1.0703 0.9547 0.9975 0.9048 0.7651 0.6784 0.6626 8.31%
  YoY % 12.11% -4.29% 10.25% 18.26% 12.78% 2.38% -
  Horiz. % 161.53% 144.08% 150.54% 136.55% 115.47% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.9000 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 -
P/RPS 1.89 2.21 2.19 2.10 1.47 1.52 1.93 -0.35%
  YoY % -14.48% 0.91% 4.29% 42.86% -3.29% -21.24% -
  Horiz. % 97.93% 114.51% 113.47% 108.81% 76.17% 78.76% 100.00%
P/EPS 13.60 156.30 36.13 29.19 10.69 -37.54 -187.50 -
  YoY % -91.30% 332.60% 23.78% 173.06% 128.48% 79.98% -
  Horiz. % -7.25% -83.36% -19.27% -15.57% -5.70% 20.02% 100.00%
EY 7.35 0.64 2.77 3.43 9.36 -2.66 -0.53 -
  YoY % 1,048.44% -76.90% -19.24% -63.35% 451.88% -401.89% -
  Horiz. % -1,386.79% -120.75% -522.64% -647.17% -1,766.04% 501.89% 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 0.59 0.65 0.65 0.61 0.50 0.50 0.50 2.79%
  YoY % -9.23% 0.00% 6.56% 22.00% 0.00% 0.00% -
  Horiz. % 118.00% 130.00% 130.00% 122.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 1.9800 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 -
P/RPS 1.97 2.12 2.22 2.73 1.47 1.52 2.08 -0.90%
  YoY % -7.08% -4.50% -18.68% 85.71% -3.29% -26.92% -
  Horiz. % 94.71% 101.92% 106.73% 131.25% 70.67% 73.08% 100.00%
P/EPS 14.17 150.42 36.69 38.00 10.69 -37.54 -201.79 -
  YoY % -90.58% 309.98% -3.45% 255.47% 128.48% 81.40% -
  Horiz. % -7.02% -74.54% -18.18% -18.83% -5.30% 18.60% 100.00%
EY 7.06 0.66 2.73 2.63 9.36 -2.66 -0.50 -
  YoY % 969.70% -75.82% 3.80% -71.90% 451.88% -432.00% -
  Horiz. % -1,412.00% -132.00% -546.00% -526.00% -1,872.00% 532.00% 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 0.62 0.66 0.79 0.50 0.50 0.54 2.33%
  YoY % 0.00% -6.06% -16.46% 58.00% 0.00% -7.41% -
  Horiz. % 114.81% 114.81% 122.22% 146.30% 92.59% 92.59% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers