Highlights

[LTKM] YoY Quarter Result on 2012-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -41.68%    YoY -     -77.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 40,755 45,248 43,540 36,503 38,391 34,020 33,483 3.33%
  YoY % -9.93% 3.92% 19.28% -4.92% 12.85% 1.60% -
  Horiz. % 121.72% 135.14% 130.04% 109.02% 114.66% 101.60% 100.00%
PBT 3,557 9,887 8,289 759 5,123 3,576 6,047 -8.46%
  YoY % -64.02% 19.28% 992.09% -85.18% 43.26% -40.86% -
  Horiz. % 58.82% 163.50% 137.08% 12.55% 84.72% 59.14% 100.00%
Tax -1,106 -2,755 -2,229 -244 -2,800 -1,133 -1,428 -4.17%
  YoY % 59.85% -23.60% -813.52% 91.29% -147.13% 20.66% -
  Horiz. % 77.45% 192.93% 156.09% 17.09% 196.08% 79.34% 100.00%
NP 2,451 7,132 6,060 515 2,323 2,443 4,619 -10.02%
  YoY % -65.63% 17.69% 1,076.70% -77.83% -4.91% -47.11% -
  Horiz. % 53.06% 154.41% 131.20% 11.15% 50.29% 52.89% 100.00%
NP to SH 2,451 7,132 6,060 515 2,323 2,443 4,619 -10.02%
  YoY % -65.63% 17.69% 1,076.70% -77.83% -4.91% -47.11% -
  Horiz. % 53.06% 154.41% 131.20% 11.15% 50.29% 52.89% 100.00%
Tax Rate 31.09 % 27.86 % 26.89 % 32.15 % 54.66 % 31.68 % 23.62 % 4.68%
  YoY % 11.59% 3.61% -16.36% -41.18% 72.54% 34.12% -
  Horiz. % 131.63% 117.95% 113.84% 136.11% 231.41% 134.12% 100.00%
Total Cost 38,304 38,116 37,480 35,988 36,068 31,577 28,864 4.83%
  YoY % 0.49% 1.70% 4.15% -0.22% 14.22% 9.40% -
  Horiz. % 132.71% 132.05% 129.85% 124.68% 124.96% 109.40% 100.00%
Net Worth 222,477 166,052 139,245 124,205 129,776 117,719 99,536 14.34%
  YoY % 33.98% 19.25% 12.11% -4.29% 10.24% 18.27% -
  Horiz. % 223.51% 166.82% 139.89% 124.78% 130.38% 118.27% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 222,477 166,052 139,245 124,205 129,776 117,719 99,536 14.34%
  YoY % 33.98% 19.25% 12.11% -4.29% 10.24% 18.27% -
  Horiz. % 223.51% 166.82% 139.89% 124.78% 130.38% 118.27% 100.00%
NOSH 130,104 43,355 43,378 43,277 43,258 42,193 41,130 21.15%
  YoY % 200.09% -0.05% 0.23% 0.04% 2.53% 2.58% -
  Horiz. % 316.32% 105.41% 105.46% 105.22% 105.17% 102.58% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.01 % 15.76 % 13.92 % 1.41 % 6.05 % 7.18 % 13.80 % -12.93%
  YoY % -61.87% 13.22% 887.23% -76.69% -15.74% -47.97% -
  Horiz. % 43.55% 114.20% 100.87% 10.22% 43.84% 52.03% 100.00%
ROE 1.10 % 4.30 % 4.35 % 0.41 % 1.79 % 2.08 % 4.64 % -21.32%
  YoY % -74.42% -1.15% 960.98% -77.09% -13.94% -55.17% -
  Horiz. % 23.71% 92.67% 93.75% 8.84% 38.58% 44.83% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.32 104.36 100.37 84.35 88.75 80.63 81.41 -14.71%
  YoY % -69.99% 3.98% 18.99% -4.96% 10.07% -0.96% -
  Horiz. % 38.47% 128.19% 123.29% 103.61% 109.02% 99.04% 100.00%
EPS 1.88 16.45 13.97 1.19 5.37 5.79 11.23 -25.75%
  YoY % -88.57% 17.75% 1,073.95% -77.84% -7.25% -48.44% -
  Horiz. % 16.74% 146.48% 124.40% 10.60% 47.82% 51.56% 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 1.7100 3.8300 3.2100 2.8700 3.0000 2.7900 2.4200 -5.62%
  YoY % -55.35% 19.31% 11.85% -4.33% 7.53% 15.29% -
  Horiz. % 70.66% 158.26% 132.64% 118.60% 123.97% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.32 34.78 33.47 28.06 29.51 26.15 25.74 3.32%
  YoY % -9.95% 3.91% 19.28% -4.91% 12.85% 1.59% -
  Horiz. % 121.68% 135.12% 130.03% 109.01% 114.65% 101.59% 100.00%
EPS 1.88 5.48 4.66 0.40 1.79 1.88 3.55 -10.05%
  YoY % -65.69% 17.60% 1,065.00% -77.65% -4.79% -47.04% -
  Horiz. % 52.96% 154.37% 131.27% 11.27% 50.42% 52.96% 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 1.7100 1.2763 1.0703 0.9547 0.9975 0.9048 0.7651 14.34%
  YoY % 33.98% 19.25% 12.11% -4.29% 10.25% 18.26% -
  Horiz. % 223.50% 166.81% 139.89% 124.78% 130.38% 118.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.1400 3.4500 1.9000 1.8600 1.9400 1.6900 1.2000 -
P/RPS 6.83 3.31 1.89 2.21 2.19 2.10 1.47 29.16%
  YoY % 106.34% 75.13% -14.48% 0.91% 4.29% 42.86% -
  Horiz. % 464.63% 225.17% 128.57% 150.34% 148.98% 142.86% 100.00%
P/EPS 113.60 20.97 13.60 156.30 36.13 29.19 10.69 48.25%
  YoY % 441.73% 54.19% -91.30% 332.60% 23.78% 173.06% -
  Horiz. % 1,062.68% 196.16% 127.22% 1,462.11% 337.98% 273.06% 100.00%
EY 0.88 4.77 7.35 0.64 2.77 3.43 9.36 -32.56%
  YoY % -81.55% -35.10% 1,048.44% -76.90% -19.24% -63.35% -
  Horiz. % 9.40% 50.96% 78.53% 6.84% 29.59% 36.65% 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 1.25 0.90 0.59 0.65 0.65 0.61 0.50 16.49%
  YoY % 38.89% 52.54% -9.23% 0.00% 6.56% 22.00% -
  Horiz. % 250.00% 180.00% 118.00% 130.00% 130.00% 122.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 -
Price 1.5700 4.5000 1.9800 1.7900 1.9700 2.2000 1.2000 -
P/RPS 5.01 4.31 1.97 2.12 2.22 2.73 1.47 22.66%
  YoY % 16.24% 118.78% -7.08% -4.50% -18.68% 85.71% -
  Horiz. % 340.82% 293.20% 134.01% 144.22% 151.02% 185.71% 100.00%
P/EPS 83.34 27.36 14.17 150.42 36.69 38.00 10.69 40.79%
  YoY % 204.61% 93.08% -90.58% 309.98% -3.45% 255.47% -
  Horiz. % 779.61% 255.94% 132.55% 1,407.11% 343.22% 355.47% 100.00%
EY 1.20 3.66 7.06 0.66 2.73 2.63 9.36 -28.98%
  YoY % -67.21% -48.16% 969.70% -75.82% 3.80% -71.90% -
  Horiz. % 12.82% 39.10% 75.43% 7.05% 29.17% 28.10% 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 0.92 1.17 0.62 0.62 0.66 0.79 0.50 10.69%
  YoY % -21.37% 88.71% 0.00% -6.06% -16.46% 58.00% -
  Horiz. % 184.00% 234.00% 124.00% 124.00% 132.00% 158.00% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers