Highlights

[LTKM] YoY Quarter Result on 2009-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -32.35%    YoY -     20.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,666 41,678 39,256 32,484 34,632 28,453 21,929 10.83%
  YoY % -2.43% 6.17% 20.85% -6.20% 21.72% 29.75% -
  Horiz. % 185.44% 190.06% 179.01% 148.13% 157.93% 129.75% 100.00%
PBT 2,587 8,464 7,511 5,087 4,307 3,587 1,817 6.06%
  YoY % -69.44% 12.69% 47.65% 18.11% 20.07% 97.41% -
  Horiz. % 142.38% 465.82% 413.37% 279.97% 237.04% 197.41% 100.00%
Tax -602 -3,116 -2,282 -1,224 -1,093 -1,037 -451 4.93%
  YoY % 80.68% -36.55% -86.44% -11.99% -5.40% -129.93% -
  Horiz. % 133.48% 690.91% 505.99% 271.40% 242.35% 229.93% 100.00%
NP 1,985 5,348 5,229 3,863 3,214 2,550 1,366 6.42%
  YoY % -62.88% 2.28% 35.36% 20.19% 26.04% 86.68% -
  Horiz. % 145.31% 391.51% 382.80% 282.80% 235.29% 186.68% 100.00%
NP to SH 1,985 5,348 5,229 3,883 3,214 2,550 1,366 6.42%
  YoY % -62.88% 2.28% 34.66% 20.82% 26.04% 86.68% -
  Horiz. % 145.31% 391.51% 382.80% 284.26% 235.29% 186.68% 100.00%
Tax Rate 23.27 % 36.81 % 30.38 % 24.06 % 25.38 % 28.91 % 24.82 % -1.07%
  YoY % -36.78% 21.17% 26.27% -5.20% -12.21% 16.48% -
  Horiz. % 93.76% 148.31% 122.40% 96.94% 102.26% 116.48% 100.00%
Total Cost 38,681 36,330 34,027 28,621 31,418 25,903 20,563 11.09%
  YoY % 6.47% 6.77% 18.89% -8.90% 21.29% 25.97% -
  Horiz. % 188.11% 176.68% 165.48% 139.19% 152.79% 125.97% 100.00%
Net Worth 125,687 125,350 125,581 106,947 91,008 90,192 85,733 6.58%
  YoY % 0.27% -0.18% 17.42% 17.51% 0.90% 5.20% -
  Horiz. % 146.60% 146.21% 146.48% 124.74% 106.15% 105.20% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 125,687 125,350 125,581 106,947 91,008 90,192 85,733 6.58%
  YoY % 0.27% -0.18% 17.42% 17.51% 0.90% 5.20% -
  Horiz. % 146.60% 146.21% 146.48% 124.74% 106.15% 105.20% 100.00%
NOSH 43,340 43,373 42,860 41,133 40,994 40,996 41,021 0.92%
  YoY % -0.08% 1.20% 4.20% 0.34% -0.00% -0.06% -
  Horiz. % 105.65% 105.74% 104.48% 100.27% 99.94% 99.94% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.88 % 12.83 % 13.32 % 11.89 % 9.28 % 8.96 % 6.23 % -3.99%
  YoY % -61.96% -3.68% 12.03% 28.13% 3.57% 43.82% -
  Horiz. % 78.33% 205.94% 213.80% 190.85% 148.96% 143.82% 100.00%
ROE 1.58 % 4.27 % 4.16 % 3.63 % 3.53 % 2.83 % 1.59 % -0.11%
  YoY % -63.00% 2.64% 14.60% 2.83% 24.73% 77.99% -
  Horiz. % 99.37% 268.55% 261.64% 228.30% 222.01% 177.99% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 93.83 96.09 91.59 78.97 84.48 69.40 53.46 9.82%
  YoY % -2.35% 4.91% 15.98% -6.52% 21.73% 29.82% -
  Horiz. % 175.51% 179.74% 171.32% 147.72% 158.02% 129.82% 100.00%
EPS 4.58 12.33 12.20 9.44 7.84 6.22 3.33 5.45%
  YoY % -62.85% 1.07% 29.24% 20.41% 26.05% 86.79% -
  Horiz. % 137.54% 370.27% 366.37% 283.48% 235.44% 186.79% 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 2.9000 2.8900 2.9300 2.6000 2.2200 2.2000 2.0900 5.61%
  YoY % 0.35% -1.37% 12.69% 17.12% 0.91% 5.26% -
  Horiz. % 138.76% 138.28% 140.19% 124.40% 106.22% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.26 32.03 30.17 24.97 26.62 21.87 16.85 10.84%
  YoY % -2.40% 6.17% 20.82% -6.20% 21.72% 29.79% -
  Horiz. % 185.52% 190.09% 179.05% 148.19% 157.98% 129.79% 100.00%
EPS 1.53 4.11 4.02 2.98 2.47 1.96 1.05 6.47%
  YoY % -62.77% 2.24% 34.90% 20.65% 26.02% 86.67% -
  Horiz. % 145.71% 391.43% 382.86% 283.81% 235.24% 186.67% 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 0.9661 0.9635 0.9652 0.8220 0.6995 0.6932 0.6590 6.58%
  YoY % 0.27% -0.18% 17.42% 17.51% 0.91% 5.19% -
  Horiz. % 146.60% 146.21% 146.46% 124.73% 106.15% 105.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.8200 1.7800 1.8800 1.2800 0.9500 1.1000 1.0500 -
P/RPS 1.94 1.85 2.05 1.62 1.12 1.58 1.96 -0.17%
  YoY % 4.86% -9.76% 26.54% 44.64% -29.11% -19.39% -
  Horiz. % 98.98% 94.39% 104.59% 82.65% 57.14% 80.61% 100.00%
P/EPS 39.74 14.44 15.41 13.56 12.12 17.68 31.53 3.93%
  YoY % 175.21% -6.29% 13.64% 11.88% -31.45% -43.93% -
  Horiz. % 126.04% 45.80% 48.87% 43.01% 38.44% 56.07% 100.00%
EY 2.52 6.93 6.49 7.38 8.25 5.65 3.17 -3.75%
  YoY % -63.64% 6.78% -12.06% -10.55% 46.02% 78.23% -
  Horiz. % 79.50% 218.61% 204.73% 232.81% 260.25% 178.23% 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 0.62 0.64 0.49 0.43 0.50 0.50 3.92%
  YoY % 1.61% -3.12% 30.61% 13.95% -14.00% 0.00% -
  Horiz. % 126.00% 124.00% 128.00% 98.00% 86.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 1.8300 1.9000 1.8500 1.4900 1.0900 1.0500 1.0600 -
P/RPS 1.95 1.98 2.02 1.89 1.29 1.51 1.98 -0.25%
  YoY % -1.52% -1.98% 6.88% 46.51% -14.57% -23.74% -
  Horiz. % 98.48% 100.00% 102.02% 95.45% 65.15% 76.26% 100.00%
P/EPS 39.96 15.41 15.16 15.78 13.90 16.88 31.83 3.86%
  YoY % 159.31% 1.65% -3.93% 13.53% -17.65% -46.97% -
  Horiz. % 125.54% 48.41% 47.63% 49.58% 43.67% 53.03% 100.00%
EY 2.50 6.49 6.59 6.34 7.19 5.92 3.14 -3.72%
  YoY % -61.48% -1.52% 3.94% -11.82% 21.45% 88.54% -
  Horiz. % 79.62% 206.69% 209.87% 201.91% 228.98% 188.54% 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 0.66 0.63 0.57 0.49 0.48 0.51 3.58%
  YoY % -4.55% 4.76% 10.53% 16.33% 2.08% -5.88% -
  Horiz. % 123.53% 129.41% 123.53% 111.76% 96.08% 94.12% 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