Highlights

[LTKM] YoY Quarter Result on 2012-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     184.66%    YoY -     121.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 42,968 48,127 42,569 37,124 38,238 38,313 34,619 3.66%
  YoY % -10.72% 13.06% 14.67% -2.91% -0.20% 10.67% -
  Horiz. % 124.12% 139.02% 122.96% 107.24% 110.45% 110.67% 100.00%
PBT 6,081 11,156 6,888 1,640 2,427 6,646 6,895 -2.07%
  YoY % -45.49% 61.96% 320.00% -32.43% -63.48% -3.61% -
  Horiz. % 88.19% 161.80% 99.90% 23.79% 35.20% 96.39% 100.00%
Tax -1,373 -3,424 -1,747 -244 -9,156 -1,799 -1,160 2.85%
  YoY % 59.90% -95.99% -615.98% 97.34% -408.95% -55.09% -
  Horiz. % 118.36% 295.17% 150.60% 21.03% 789.31% 155.09% 100.00%
NP 4,708 7,732 5,141 1,396 -6,729 4,847 5,735 -3.23%
  YoY % -39.11% 50.40% 268.27% 120.75% -238.83% -15.48% -
  Horiz. % 82.09% 134.82% 89.64% 24.34% -117.33% 84.52% 100.00%
NP to SH 4,708 7,732 5,141 1,466 -6,729 4,847 5,740 -3.25%
  YoY % -39.11% 50.40% 250.68% 121.79% -238.83% -15.56% -
  Horiz. % 82.02% 134.70% 89.56% 25.54% -117.23% 84.44% 100.00%
Tax Rate 22.58 % 30.69 % 25.36 % 14.88 % 377.26 % 27.07 % 16.82 % 5.03%
  YoY % -26.43% 21.02% 70.43% -96.06% 1,293.65% 60.94% -
  Horiz. % 134.24% 182.46% 150.77% 88.47% 2,242.93% 160.94% 100.00%
Total Cost 38,260 40,395 37,428 35,728 44,967 33,466 28,884 4.79%
  YoY % -5.29% 7.93% 4.76% -20.55% 34.37% 15.86% -
  Horiz. % 132.46% 139.85% 129.58% 123.69% 155.68% 115.86% 100.00%
Net Worth 221,176 175,628 141,431 123,829 120,098 119,794 103,204 13.54%
  YoY % 25.93% 24.18% 14.22% 3.11% 0.25% 16.07% -
  Horiz. % 214.31% 170.17% 137.04% 119.98% 116.37% 116.07% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 221,176 175,628 141,431 123,829 120,098 119,794 103,204 13.54%
  YoY % 25.93% 24.18% 14.22% 3.11% 0.25% 16.07% -
  Horiz. % 214.31% 170.17% 137.04% 119.98% 116.37% 116.07% 100.00%
NOSH 130,104 43,365 43,383 43,372 43,356 42,480 41,117 21.15%
  YoY % 200.02% -0.04% 0.03% 0.04% 2.06% 3.31% -
  Horiz. % 316.42% 105.47% 105.51% 105.49% 105.45% 103.31% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.96 % 16.07 % 12.08 % 3.76 % -17.60 % 12.65 % 16.57 % -6.65%
  YoY % -31.80% 33.03% 221.28% 121.36% -239.13% -23.66% -
  Horiz. % 66.14% 96.98% 72.90% 22.69% -106.22% 76.34% 100.00%
ROE 2.13 % 4.40 % 3.63 % 1.18 % -5.60 % 4.05 % 5.56 % -14.77%
  YoY % -51.59% 21.21% 207.63% 121.07% -238.27% -27.16% -
  Horiz. % 38.31% 79.14% 65.29% 21.22% -100.72% 72.84% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.03 110.98 98.12 85.59 88.19 90.19 84.20 -14.43%
  YoY % -70.24% 13.11% 14.64% -2.95% -2.22% 7.11% -
  Horiz. % 39.23% 131.81% 116.53% 101.65% 104.74% 107.11% 100.00%
EPS 3.62 17.83 11.85 3.38 -15.52 11.41 13.96 -20.14%
  YoY % -79.70% 50.46% 250.59% 121.78% -236.02% -18.27% -
  Horiz. % 25.93% 127.72% 84.89% 24.21% -111.17% 81.73% 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 1.7000 4.0500 3.2600 2.8550 2.7700 2.8200 2.5100 -6.29%
  YoY % -58.02% 24.23% 14.19% 3.07% -1.77% 12.35% -
  Horiz. % 67.73% 161.35% 129.88% 113.75% 110.36% 112.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.03 36.99 32.72 28.53 29.39 29.45 26.61 3.67%
  YoY % -10.71% 13.05% 14.69% -2.93% -0.20% 10.67% -
  Horiz. % 124.13% 139.01% 122.96% 107.22% 110.45% 110.67% 100.00%
EPS 3.62 5.94 3.95 1.13 -5.17 3.73 4.41 -3.24%
  YoY % -39.06% 50.38% 249.56% 121.86% -238.61% -15.42% -
  Horiz. % 82.09% 134.69% 89.57% 25.62% -117.23% 84.58% 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 1.7000 1.3499 1.0871 0.9518 0.9231 0.9208 0.7932 13.54%
  YoY % 25.94% 24.17% 14.22% 3.11% 0.25% 16.09% -
  Horiz. % 214.32% 170.18% 137.05% 119.99% 116.38% 116.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5200 4.8500 2.1000 1.7900 1.6600 1.8200 1.2000 -
P/RPS 4.60 4.37 2.14 2.09 1.88 2.02 1.43 21.49%
  YoY % 5.26% 104.21% 2.39% 11.17% -6.93% 41.26% -
  Horiz. % 321.68% 305.59% 149.65% 146.15% 131.47% 141.26% 100.00%
P/EPS 42.00 27.20 17.72 52.96 -10.70 15.95 8.60 30.24%
  YoY % 54.41% 53.50% -66.54% 594.95% -167.08% 85.47% -
  Horiz. % 488.37% 316.28% 206.05% 615.81% -124.42% 185.47% 100.00%
EY 2.38 3.68 5.64 1.89 -9.35 6.27 11.63 -23.23%
  YoY % -35.33% -34.75% 198.41% 120.21% -249.12% -46.09% -
  Horiz. % 20.46% 31.64% 48.50% 16.25% -80.40% 53.91% 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 0.89 1.20 0.64 0.63 0.60 0.65 0.48 10.83%
  YoY % -25.83% 87.50% 1.59% 5.00% -7.69% 35.42% -
  Horiz. % 185.42% 250.00% 133.33% 131.25% 125.00% 135.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 -
Price 1.6600 4.6000 2.6500 1.8000 1.8600 1.8600 1.2200 -
P/RPS 5.03 4.14 2.70 2.10 2.11 2.06 1.45 23.02%
  YoY % 21.50% 53.33% 28.57% -0.47% 2.43% 42.07% -
  Horiz. % 346.90% 285.52% 186.21% 144.83% 145.52% 142.07% 100.00%
P/EPS 45.87 25.80 22.36 53.25 -11.98 16.30 8.74 31.81%
  YoY % 77.79% 15.38% -58.01% 544.49% -173.50% 86.50% -
  Horiz. % 524.83% 295.19% 255.84% 609.27% -137.07% 186.50% 100.00%
EY 2.18 3.88 4.47 1.88 -8.34 6.13 11.44 -24.13%
  YoY % -43.81% -13.20% 137.77% 122.54% -236.05% -46.42% -
  Horiz. % 19.06% 33.92% 39.07% 16.43% -72.90% 53.58% 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 0.98 1.14 0.81 0.63 0.67 0.66 0.49 12.24%
  YoY % -14.04% 40.74% 28.57% -5.97% 1.52% 34.69% -
  Horiz. % 200.00% 232.65% 165.31% 128.57% 136.73% 134.69% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers