Highlights

[LTKM] YoY Quarter Result on 2009-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     24.27%    YoY -     188.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 37,124 38,238 38,313 34,619 34,658 25,769 21,170 9.80%
  YoY % -2.91% -0.20% 10.67% -0.11% 34.49% 21.72% -
  Horiz. % 175.36% 180.62% 180.98% 163.53% 163.71% 121.72% 100.00%
PBT 1,640 2,427 6,646 6,895 2,537 2,916 1,422 2.40%
  YoY % -32.43% -63.48% -3.61% 171.78% -13.00% 105.06% -
  Horiz. % 115.33% 170.68% 467.37% 484.88% 178.41% 205.06% 100.00%
Tax -244 -9,156 -1,799 -1,160 -545 -297 -117 13.02%
  YoY % 97.34% -408.95% -55.09% -112.84% -83.50% -153.85% -
  Horiz. % 208.55% 7,825.64% 1,537.61% 991.45% 465.81% 253.85% 100.00%
NP 1,396 -6,729 4,847 5,735 1,992 2,619 1,305 1.13%
  YoY % 120.75% -238.83% -15.48% 187.90% -23.94% 100.69% -
  Horiz. % 106.97% -515.63% 371.42% 439.46% 152.64% 200.69% 100.00%
NP to SH 1,466 -6,729 4,847 5,740 1,992 2,619 1,305 1.96%
  YoY % 121.79% -238.83% -15.56% 188.15% -23.94% 100.69% -
  Horiz. % 112.34% -515.63% 371.42% 439.85% 152.64% 200.69% 100.00%
Tax Rate 14.88 % 377.26 % 27.07 % 16.82 % 21.48 % 10.19 % 8.23 % 10.36%
  YoY % -96.06% 1,293.65% 60.94% -21.69% 110.79% 23.82% -
  Horiz. % 180.80% 4,583.96% 328.92% 204.37% 261.00% 123.82% 100.00%
Total Cost 35,728 44,967 33,466 28,884 32,666 23,150 19,865 10.27%
  YoY % -20.55% 34.37% 15.86% -11.58% 41.11% 16.54% -
  Horiz. % 179.85% 226.36% 168.47% 145.40% 164.44% 116.54% 100.00%
Net Worth 123,829 120,098 119,794 103,204 87,713 86,480 84,537 6.56%
  YoY % 3.11% 0.25% 16.07% 17.66% 1.43% 2.30% -
  Horiz. % 146.48% 142.07% 141.71% 122.08% 103.76% 102.30% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,829 120,098 119,794 103,204 87,713 86,480 84,537 6.56%
  YoY % 3.11% 0.25% 16.07% 17.66% 1.43% 2.30% -
  Horiz. % 146.48% 142.07% 141.71% 122.08% 103.76% 102.30% 100.00%
NOSH 43,372 43,356 42,480 41,117 40,987 40,985 41,037 0.93%
  YoY % 0.04% 2.06% 3.31% 0.32% 0.00% -0.13% -
  Horiz. % 105.69% 105.65% 103.52% 100.19% 99.88% 99.87% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.76 % -17.60 % 12.65 % 16.57 % 5.75 % 10.16 % 6.16 % -7.89%
  YoY % 121.36% -239.13% -23.66% 188.17% -43.41% 64.94% -
  Horiz. % 61.04% -285.71% 205.36% 268.99% 93.34% 164.94% 100.00%
ROE 1.18 % -5.60 % 4.05 % 5.56 % 2.27 % 3.03 % 1.54 % -4.34%
  YoY % 121.07% -238.27% -27.16% 144.93% -25.08% 96.75% -
  Horiz. % 76.62% -363.64% 262.99% 361.04% 147.40% 196.75% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.59 88.19 90.19 84.20 84.56 62.87 51.59 8.80%
  YoY % -2.95% -2.22% 7.11% -0.43% 34.50% 21.86% -
  Horiz. % 165.90% 170.94% 174.82% 163.21% 163.91% 121.86% 100.00%
EPS 3.38 -15.52 11.41 13.96 4.86 6.39 3.18 1.02%
  YoY % 121.78% -236.02% -18.27% 187.24% -23.94% 100.94% -
  Horiz. % 106.29% -488.05% 358.81% 438.99% 152.83% 200.94% 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 2.8550 2.7700 2.8200 2.5100 2.1400 2.1100 2.0600 5.58%
  YoY % 3.07% -1.77% 12.35% 17.29% 1.42% 2.43% -
  Horiz. % 138.59% 134.47% 136.89% 121.84% 103.88% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.53 29.39 29.45 26.61 26.64 19.81 16.27 9.80%
  YoY % -2.93% -0.20% 10.67% -0.11% 34.48% 21.76% -
  Horiz. % 175.35% 180.64% 181.01% 163.55% 163.74% 121.76% 100.00%
EPS 1.13 -5.17 3.73 4.41 1.53 2.01 1.00 2.06%
  YoY % 121.86% -238.61% -15.42% 188.24% -23.88% 101.00% -
  Horiz. % 113.00% -517.00% 373.00% 441.00% 153.00% 201.00% 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 0.9518 0.9231 0.9208 0.7932 0.6742 0.6647 0.6498 6.56%
  YoY % 3.11% 0.25% 16.09% 17.65% 1.43% 2.29% -
  Horiz. % 146.48% 142.06% 141.71% 122.07% 103.75% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.7900 1.6600 1.8200 1.2000 0.9900 1.0500 1.1600 -
P/RPS 2.09 1.88 2.02 1.43 1.17 1.67 2.25 -1.22%
  YoY % 11.17% -6.93% 41.26% 22.22% -29.94% -25.78% -
  Horiz. % 92.89% 83.56% 89.78% 63.56% 52.00% 74.22% 100.00%
P/EPS 52.96 -10.70 15.95 8.60 20.37 16.43 36.48 6.40%
  YoY % 594.95% -167.08% 85.47% -57.78% 23.98% -54.96% -
  Horiz. % 145.18% -29.33% 43.72% 23.57% 55.84% 45.04% 100.00%
EY 1.89 -9.35 6.27 11.63 4.91 6.09 2.74 -6.00%
  YoY % 120.21% -249.12% -46.09% 136.86% -19.38% 122.26% -
  Horiz. % 68.98% -341.24% 228.83% 424.45% 179.20% 222.26% 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 0.63 0.60 0.65 0.48 0.46 0.50 0.56 1.98%
  YoY % 5.00% -7.69% 35.42% 4.35% -8.00% -10.71% -
  Horiz. % 112.50% 107.14% 116.07% 85.71% 82.14% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.8000 1.8600 1.8600 1.2200 0.9500 1.1000 1.1400 -
P/RPS 2.10 2.11 2.06 1.45 1.12 1.75 2.21 -0.85%
  YoY % -0.47% 2.43% 42.07% 29.46% -36.00% -20.81% -
  Horiz. % 95.02% 95.48% 93.21% 65.61% 50.68% 79.19% 100.00%
P/EPS 53.25 -11.98 16.30 8.74 19.55 17.21 35.85 6.81%
  YoY % 544.49% -173.50% 86.50% -55.29% 13.60% -51.99% -
  Horiz. % 148.54% -33.42% 45.47% 24.38% 54.53% 48.01% 100.00%
EY 1.88 -8.34 6.13 11.44 5.12 5.81 2.79 -6.36%
  YoY % 122.54% -236.05% -46.42% 123.44% -11.88% 108.24% -
  Horiz. % 67.38% -298.92% 219.71% 410.04% 183.51% 208.24% 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 0.63 0.67 0.66 0.49 0.44 0.52 0.55 2.29%
  YoY % -5.97% 1.52% 34.69% 11.36% -15.38% -5.45% -
  Horiz. % 114.55% 121.82% 120.00% 89.09% 80.00% 94.55% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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