Highlights

[LTKM] YoY Quarter Result on 2010-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     98.40%    YoY -     -15.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 42,569 37,124 38,238 38,313 34,619 34,658 25,769 8.72%
  YoY % 14.67% -2.91% -0.20% 10.67% -0.11% 34.49% -
  Horiz. % 165.19% 144.06% 148.39% 148.68% 134.34% 134.49% 100.00%
PBT 6,888 1,640 2,427 6,646 6,895 2,537 2,916 15.39%
  YoY % 320.00% -32.43% -63.48% -3.61% 171.78% -13.00% -
  Horiz. % 236.21% 56.24% 83.23% 227.91% 236.45% 87.00% 100.00%
Tax -1,747 -244 -9,156 -1,799 -1,160 -545 -297 34.32%
  YoY % -615.98% 97.34% -408.95% -55.09% -112.84% -83.50% -
  Horiz. % 588.22% 82.15% 3,082.83% 605.72% 390.57% 183.50% 100.00%
NP 5,141 1,396 -6,729 4,847 5,735 1,992 2,619 11.89%
  YoY % 268.27% 120.75% -238.83% -15.48% 187.90% -23.94% -
  Horiz. % 196.30% 53.30% -256.93% 185.07% 218.98% 76.06% 100.00%
NP to SH 5,141 1,466 -6,729 4,847 5,740 1,992 2,619 11.89%
  YoY % 250.68% 121.79% -238.83% -15.56% 188.15% -23.94% -
  Horiz. % 196.30% 55.98% -256.93% 185.07% 219.17% 76.06% 100.00%
Tax Rate 25.36 % 14.88 % 377.26 % 27.07 % 16.82 % 21.48 % 10.19 % 16.40%
  YoY % 70.43% -96.06% 1,293.65% 60.94% -21.69% 110.79% -
  Horiz. % 248.87% 146.03% 3,702.26% 265.65% 165.06% 210.79% 100.00%
Total Cost 37,428 35,728 44,967 33,466 28,884 32,666 23,150 8.33%
  YoY % 4.76% -20.55% 34.37% 15.86% -11.58% 41.11% -
  Horiz. % 161.68% 154.33% 194.24% 144.56% 124.77% 141.11% 100.00%
Net Worth 141,431 123,829 120,098 119,794 103,204 87,713 86,480 8.54%
  YoY % 14.22% 3.11% 0.25% 16.07% 17.66% 1.43% -
  Horiz. % 163.54% 143.19% 138.87% 138.52% 119.34% 101.43% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 141,431 123,829 120,098 119,794 103,204 87,713 86,480 8.54%
  YoY % 14.22% 3.11% 0.25% 16.07% 17.66% 1.43% -
  Horiz. % 163.54% 143.19% 138.87% 138.52% 119.34% 101.43% 100.00%
NOSH 43,383 43,372 43,356 42,480 41,117 40,987 40,985 0.95%
  YoY % 0.03% 0.04% 2.06% 3.31% 0.32% 0.00% -
  Horiz. % 105.85% 105.82% 105.79% 103.65% 100.32% 100.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.08 % 3.76 % -17.60 % 12.65 % 16.57 % 5.75 % 10.16 % 2.92%
  YoY % 221.28% 121.36% -239.13% -23.66% 188.17% -43.41% -
  Horiz. % 118.90% 37.01% -173.23% 124.51% 163.09% 56.59% 100.00%
ROE 3.63 % 1.18 % -5.60 % 4.05 % 5.56 % 2.27 % 3.03 % 3.05%
  YoY % 207.63% 121.07% -238.27% -27.16% 144.93% -25.08% -
  Horiz. % 119.80% 38.94% -184.82% 133.66% 183.50% 74.92% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 98.12 85.59 88.19 90.19 84.20 84.56 62.87 7.69%
  YoY % 14.64% -2.95% -2.22% 7.11% -0.43% 34.50% -
  Horiz. % 156.07% 136.14% 140.27% 143.45% 133.93% 134.50% 100.00%
EPS 11.85 3.38 -15.52 11.41 13.96 4.86 6.39 10.83%
  YoY % 250.59% 121.78% -236.02% -18.27% 187.24% -23.94% -
  Horiz. % 185.45% 52.90% -242.88% 178.56% 218.47% 76.06% 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 3.2600 2.8550 2.7700 2.8200 2.5100 2.1400 2.1100 7.51%
  YoY % 14.19% 3.07% -1.77% 12.35% 17.29% 1.42% -
  Horiz. % 154.50% 135.31% 131.28% 133.65% 118.96% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 32.72 28.53 29.39 29.45 26.61 26.64 19.81 8.71%
  YoY % 14.69% -2.93% -0.20% 10.67% -0.11% 34.48% -
  Horiz. % 165.17% 144.02% 148.36% 148.66% 134.33% 134.48% 100.00%
EPS 3.95 1.13 -5.17 3.73 4.41 1.53 2.01 11.91%
  YoY % 249.56% 121.86% -238.61% -15.42% 188.24% -23.88% -
  Horiz. % 196.52% 56.22% -257.21% 185.57% 219.40% 76.12% 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 1.0871 0.9518 0.9231 0.9208 0.7932 0.6742 0.6647 8.54%
  YoY % 14.22% 3.11% 0.25% 16.09% 17.65% 1.43% -
  Horiz. % 163.55% 143.19% 138.87% 138.53% 119.33% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.1000 1.7900 1.6600 1.8200 1.2000 0.9900 1.0500 -
P/RPS 2.14 2.09 1.88 2.02 1.43 1.17 1.67 4.22%
  YoY % 2.39% 11.17% -6.93% 41.26% 22.22% -29.94% -
  Horiz. % 128.14% 125.15% 112.57% 120.96% 85.63% 70.06% 100.00%
P/EPS 17.72 52.96 -10.70 15.95 8.60 20.37 16.43 1.27%
  YoY % -66.54% 594.95% -167.08% 85.47% -57.78% 23.98% -
  Horiz. % 107.85% 322.34% -65.12% 97.08% 52.34% 123.98% 100.00%
EY 5.64 1.89 -9.35 6.27 11.63 4.91 6.09 -1.27%
  YoY % 198.41% 120.21% -249.12% -46.09% 136.86% -19.38% -
  Horiz. % 92.61% 31.03% -153.53% 102.96% 190.97% 80.62% 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 0.64 0.63 0.60 0.65 0.48 0.46 0.50 4.20%
  YoY % 1.59% 5.00% -7.69% 35.42% 4.35% -8.00% -
  Horiz. % 128.00% 126.00% 120.00% 130.00% 96.00% 92.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 -
Price 2.6500 1.8000 1.8600 1.8600 1.2200 0.9500 1.1000 -
P/RPS 2.70 2.10 2.11 2.06 1.45 1.12 1.75 7.49%
  YoY % 28.57% -0.47% 2.43% 42.07% 29.46% -36.00% -
  Horiz. % 154.29% 120.00% 120.57% 117.71% 82.86% 64.00% 100.00%
P/EPS 22.36 53.25 -11.98 16.30 8.74 19.55 17.21 4.46%
  YoY % -58.01% 544.49% -173.50% 86.50% -55.29% 13.60% -
  Horiz. % 129.92% 309.41% -69.61% 94.71% 50.78% 113.60% 100.00%
EY 4.47 1.88 -8.34 6.13 11.44 5.12 5.81 -4.27%
  YoY % 137.77% 122.54% -236.05% -46.42% 123.44% -11.88% -
  Horiz. % 76.94% 32.36% -143.55% 105.51% 196.90% 88.12% 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 0.81 0.63 0.67 0.66 0.49 0.44 0.52 7.66%
  YoY % 28.57% -5.97% 1.52% 34.69% 11.36% -15.38% -
  Horiz. % 155.77% 121.15% 128.85% 126.92% 94.23% 84.62% 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.
 


 

222  216  577  1318 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.35+0.005 
 VSOLAR 0.09+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC-PA 0.0350.00 
 MNC 0.11-0.005 
 ECOWLD 0.67+0.025 
 HSI-H8B 0.355-0.005 
 KNM 0.4150.00 
 OPCOM 0.745+0.045 
Partners & Brokers