Highlights

[LTKM] YoY Quarter Result on 2011-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -389.67%    YoY -     -238.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 48,127 42,569 37,124 38,238 38,313 34,619 34,658 5.62%
  YoY % 13.06% 14.67% -2.91% -0.20% 10.67% -0.11% -
  Horiz. % 138.86% 122.83% 107.12% 110.33% 110.55% 99.89% 100.00%
PBT 11,156 6,888 1,640 2,427 6,646 6,895 2,537 27.98%
  YoY % 61.96% 320.00% -32.43% -63.48% -3.61% 171.78% -
  Horiz. % 439.73% 271.50% 64.64% 95.66% 261.96% 271.78% 100.00%
Tax -3,424 -1,747 -244 -9,156 -1,799 -1,160 -545 35.82%
  YoY % -95.99% -615.98% 97.34% -408.95% -55.09% -112.84% -
  Horiz. % 628.26% 320.55% 44.77% 1,680.00% 330.09% 212.84% 100.00%
NP 7,732 5,141 1,396 -6,729 4,847 5,735 1,992 25.35%
  YoY % 50.40% 268.27% 120.75% -238.83% -15.48% 187.90% -
  Horiz. % 388.15% 258.08% 70.08% -337.80% 243.32% 287.90% 100.00%
NP to SH 7,732 5,141 1,466 -6,729 4,847 5,740 1,992 25.35%
  YoY % 50.40% 250.68% 121.79% -238.83% -15.56% 188.15% -
  Horiz. % 388.15% 258.08% 73.59% -337.80% 243.32% 288.15% 100.00%
Tax Rate 30.69 % 25.36 % 14.88 % 377.26 % 27.07 % 16.82 % 21.48 % 6.12%
  YoY % 21.02% 70.43% -96.06% 1,293.65% 60.94% -21.69% -
  Horiz. % 142.88% 118.06% 69.27% 1,756.33% 126.02% 78.31% 100.00%
Total Cost 40,395 37,428 35,728 44,967 33,466 28,884 32,666 3.60%
  YoY % 7.93% 4.76% -20.55% 34.37% 15.86% -11.58% -
  Horiz. % 123.66% 114.58% 109.37% 137.66% 102.45% 88.42% 100.00%
Net Worth 175,628 141,431 123,829 120,098 119,794 103,204 87,713 12.26%
  YoY % 24.18% 14.22% 3.11% 0.25% 16.07% 17.66% -
  Horiz. % 200.23% 161.24% 141.17% 136.92% 136.57% 117.66% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,628 141,431 123,829 120,098 119,794 103,204 87,713 12.26%
  YoY % 24.18% 14.22% 3.11% 0.25% 16.07% 17.66% -
  Horiz. % 200.23% 161.24% 141.17% 136.92% 136.57% 117.66% 100.00%
NOSH 43,365 43,383 43,372 43,356 42,480 41,117 40,987 0.94%
  YoY % -0.04% 0.03% 0.04% 2.06% 3.31% 0.32% -
  Horiz. % 105.80% 105.85% 105.82% 105.78% 103.64% 100.32% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.07 % 12.08 % 3.76 % -17.60 % 12.65 % 16.57 % 5.75 % 18.67%
  YoY % 33.03% 221.28% 121.36% -239.13% -23.66% 188.17% -
  Horiz. % 279.48% 210.09% 65.39% -306.09% 220.00% 288.17% 100.00%
ROE 4.40 % 3.63 % 1.18 % -5.60 % 4.05 % 5.56 % 2.27 % 11.66%
  YoY % 21.21% 207.63% 121.07% -238.27% -27.16% 144.93% -
  Horiz. % 193.83% 159.91% 51.98% -246.70% 178.41% 244.93% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 110.98 98.12 85.59 88.19 90.19 84.20 84.56 4.63%
  YoY % 13.11% 14.64% -2.95% -2.22% 7.11% -0.43% -
  Horiz. % 131.24% 116.04% 101.22% 104.29% 106.66% 99.57% 100.00%
EPS 17.83 11.85 3.38 -15.52 11.41 13.96 4.86 24.18%
  YoY % 50.46% 250.59% 121.78% -236.02% -18.27% 187.24% -
  Horiz. % 366.87% 243.83% 69.55% -319.34% 234.77% 287.24% 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 4.0500 3.2600 2.8550 2.7700 2.8200 2.5100 2.1400 11.21%
  YoY % 24.23% 14.19% 3.07% -1.77% 12.35% 17.29% -
  Horiz. % 189.25% 152.34% 133.41% 129.44% 131.78% 117.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.99 32.72 28.53 29.39 29.45 26.61 26.64 5.62%
  YoY % 13.05% 14.69% -2.93% -0.20% 10.67% -0.11% -
  Horiz. % 138.85% 122.82% 107.09% 110.32% 110.55% 99.89% 100.00%
EPS 5.94 3.95 1.13 -5.17 3.73 4.41 1.53 25.35%
  YoY % 50.38% 249.56% 121.86% -238.61% -15.42% 188.24% -
  Horiz. % 388.24% 258.17% 73.86% -337.91% 243.79% 288.24% 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 1.3499 1.0871 0.9518 0.9231 0.9208 0.7932 0.6742 12.26%
  YoY % 24.17% 14.22% 3.11% 0.25% 16.09% 17.65% -
  Horiz. % 200.22% 161.24% 141.17% 136.92% 136.58% 117.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.8500 2.1000 1.7900 1.6600 1.8200 1.2000 0.9900 -
P/RPS 4.37 2.14 2.09 1.88 2.02 1.43 1.17 24.55%
  YoY % 104.21% 2.39% 11.17% -6.93% 41.26% 22.22% -
  Horiz. % 373.50% 182.91% 178.63% 160.68% 172.65% 122.22% 100.00%
P/EPS 27.20 17.72 52.96 -10.70 15.95 8.60 20.37 4.93%
  YoY % 53.50% -66.54% 594.95% -167.08% 85.47% -57.78% -
  Horiz. % 133.53% 86.99% 259.99% -52.53% 78.30% 42.22% 100.00%
EY 3.68 5.64 1.89 -9.35 6.27 11.63 4.91 -4.69%
  YoY % -34.75% 198.41% 120.21% -249.12% -46.09% 136.86% -
  Horiz. % 74.95% 114.87% 38.49% -190.43% 127.70% 236.86% 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 1.20 0.64 0.63 0.60 0.65 0.48 0.46 17.32%
  YoY % 87.50% 1.59% 5.00% -7.69% 35.42% 4.35% -
  Horiz. % 260.87% 139.13% 136.96% 130.43% 141.30% 104.35% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 -
Price 4.6000 2.6500 1.8000 1.8600 1.8600 1.2200 0.9500 -
P/RPS 4.14 2.70 2.10 2.11 2.06 1.45 1.12 24.33%
  YoY % 53.33% 28.57% -0.47% 2.43% 42.07% 29.46% -
  Horiz. % 369.64% 241.07% 187.50% 188.39% 183.93% 129.46% 100.00%
P/EPS 25.80 22.36 53.25 -11.98 16.30 8.74 19.55 4.73%
  YoY % 15.38% -58.01% 544.49% -173.50% 86.50% -55.29% -
  Horiz. % 131.97% 114.37% 272.38% -61.28% 83.38% 44.71% 100.00%
EY 3.88 4.47 1.88 -8.34 6.13 11.44 5.12 -4.51%
  YoY % -13.20% 137.77% 122.54% -236.05% -46.42% 123.44% -
  Horiz. % 75.78% 87.30% 36.72% -162.89% 119.73% 223.44% 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 1.14 0.81 0.63 0.67 0.66 0.49 0.44 17.19%
  YoY % 40.74% 28.57% -5.97% 1.52% 34.69% 11.36% -
  Horiz. % 259.09% 184.09% 143.18% 152.27% 150.00% 111.36% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90-0.26 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 

TOP ARTICLES

1. Land & General Bhd (L&G) - IS READY FOR BOTTOM UP LogicTrading Analysis
2. Is AirAsia Group Bhd A Great Bargain Now? - Ian Tai Good Articles to Share
3. GCB 近来股价一直跌,技术图形出现了什么问题。。。? MYtraderview 一个马来西亚股市交易员的征战日志
4. 【小男人】沉默中爆发 【小男人投资理财】
5. 【Stock Rider 股市骑士】一文告诉你,庄家出货的四大套路! 【Stock Rider 股市骑士】
6. Gamuda Berhad - Fair Outcome For Takeover PublicInvest Research
7. 5G大数据浪潮下的KRONO(0176) Lifeinvest
8. [转贴] 比选股更重要的事 - 蛤蜊先生 Good Articles to Share
Partners & Brokers