Highlights

[LTKM] YoY Quarter Result on 2011-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     179.48%    YoY -     2.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 49,276 47,230 40,666 41,678 39,256 32,484 34,632 6.05%
  YoY % 4.33% 16.14% -2.43% 6.17% 20.85% -6.20% -
  Horiz. % 142.28% 136.38% 117.42% 120.35% 113.35% 93.80% 100.00%
PBT 11,619 8,364 2,587 8,464 7,511 5,087 4,307 17.98%
  YoY % 38.92% 223.31% -69.44% 12.69% 47.65% 18.11% -
  Horiz. % 269.77% 194.20% 60.07% 196.52% 174.39% 118.11% 100.00%
Tax -3,700 -2,657 -602 -3,116 -2,282 -1,224 -1,093 22.52%
  YoY % -39.25% -341.36% 80.68% -36.55% -86.44% -11.99% -
  Horiz. % 338.52% 243.09% 55.08% 285.09% 208.78% 111.99% 100.00%
NP 7,919 5,707 1,985 5,348 5,229 3,863 3,214 16.21%
  YoY % 38.76% 187.51% -62.88% 2.28% 35.36% 20.19% -
  Horiz. % 246.39% 177.57% 61.76% 166.40% 162.69% 120.19% 100.00%
NP to SH 7,919 5,707 1,985 5,348 5,229 3,883 3,214 16.21%
  YoY % 38.76% 187.51% -62.88% 2.28% 34.66% 20.82% -
  Horiz. % 246.39% 177.57% 61.76% 166.40% 162.69% 120.82% 100.00%
Tax Rate 31.84 % 31.77 % 23.27 % 36.81 % 30.38 % 24.06 % 25.38 % 3.85%
  YoY % 0.22% 36.53% -36.78% 21.17% 26.27% -5.20% -
  Horiz. % 125.45% 125.18% 91.69% 145.04% 119.70% 94.80% 100.00%
Total Cost 41,357 41,523 38,681 36,330 34,027 28,621 31,418 4.69%
  YoY % -0.40% 7.35% 6.47% 6.77% 18.89% -8.90% -
  Horiz. % 131.63% 132.16% 123.12% 115.63% 108.30% 91.10% 100.00%
Net Worth 177,375 147,445 125,687 125,350 125,581 106,947 91,008 11.76%
  YoY % 20.30% 17.31% 0.27% -0.18% 17.42% 17.51% -
  Horiz. % 194.90% 162.01% 138.11% 137.73% 137.99% 117.51% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,336 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 54.76 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 177,375 147,445 125,687 125,350 125,581 106,947 91,008 11.76%
  YoY % 20.30% 17.31% 0.27% -0.18% 17.42% 17.51% -
  Horiz. % 194.90% 162.01% 138.11% 137.73% 137.99% 117.51% 100.00%
NOSH 43,368 43,366 43,340 43,373 42,860 41,133 40,994 0.94%
  YoY % 0.00% 0.06% -0.08% 1.20% 4.20% 0.34% -
  Horiz. % 105.79% 105.78% 105.72% 105.80% 104.55% 100.34% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.07 % 12.08 % 4.88 % 12.83 % 13.32 % 11.89 % 9.28 % 9.58%
  YoY % 33.03% 147.54% -61.96% -3.68% 12.03% 28.13% -
  Horiz. % 173.17% 130.17% 52.59% 138.25% 143.53% 128.13% 100.00%
ROE 4.46 % 3.87 % 1.58 % 4.27 % 4.16 % 3.63 % 3.53 % 3.97%
  YoY % 15.25% 144.94% -63.00% 2.64% 14.60% 2.83% -
  Horiz. % 126.35% 109.63% 44.76% 120.96% 117.85% 102.83% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 113.62 108.91 93.83 96.09 91.59 78.97 84.48 5.06%
  YoY % 4.32% 16.07% -2.35% 4.91% 15.98% -6.52% -
  Horiz. % 134.49% 128.92% 111.07% 113.74% 108.42% 93.48% 100.00%
EPS 18.26 13.16 4.58 12.33 12.20 9.44 7.84 15.12%
  YoY % 38.75% 187.34% -62.85% 1.07% 29.24% 20.41% -
  Horiz. % 232.91% 167.86% 58.42% 157.27% 155.61% 120.41% 100.00%
DPS 10.00 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. % 100.00% - - - - - -
NAPS 4.0900 3.4000 2.9000 2.8900 2.9300 2.6000 2.2200 10.72%
  YoY % 20.29% 17.24% 0.35% -1.37% 12.69% 17.12% -
  Horiz. % 184.23% 153.15% 130.63% 130.18% 131.98% 117.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.90 36.33 31.28 32.06 30.20 24.99 26.64 6.05%
  YoY % 4.32% 16.14% -2.43% 6.16% 20.85% -6.19% -
  Horiz. % 142.27% 136.37% 117.42% 120.35% 113.36% 93.81% 100.00%
EPS 6.09 4.39 1.53 4.11 4.02 2.99 2.47 16.22%
  YoY % 38.72% 186.93% -62.77% 2.24% 34.45% 21.05% -
  Horiz. % 246.56% 177.73% 61.94% 166.40% 162.75% 121.05% 100.00%
DPS 3.34 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. % 100.00% - - - - - -
NAPS 1.3644 1.1342 0.9668 0.9642 0.9660 0.8227 0.7001 11.76%
  YoY % 20.30% 17.31% 0.27% -0.19% 17.42% 17.51% -
  Horiz. % 194.89% 162.01% 138.09% 137.72% 137.98% 117.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.1800 2.8000 1.8200 1.7800 1.8800 1.2800 0.9500 -
P/RPS 3.68 2.57 1.94 1.85 2.05 1.62 1.12 21.92%
  YoY % 43.19% 32.47% 4.86% -9.76% 26.54% 44.64% -
  Horiz. % 328.57% 229.46% 173.21% 165.18% 183.04% 144.64% 100.00%
P/EPS 22.89 21.28 39.74 14.44 15.41 13.56 12.12 11.17%
  YoY % 7.57% -46.45% 175.21% -6.29% 13.64% 11.88% -
  Horiz. % 188.86% 175.58% 327.89% 119.14% 127.15% 111.88% 100.00%
EY 4.37 4.70 2.52 6.93 6.49 7.38 8.25 -10.04%
  YoY % -7.02% 86.51% -63.64% 6.78% -12.06% -10.55% -
  Horiz. % 52.97% 56.97% 30.55% 84.00% 78.67% 89.45% 100.00%
DY 2.39 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. % 100.00% - - - - - -
P/NAPS 1.02 0.82 0.63 0.62 0.64 0.49 0.43 15.48%
  YoY % 24.39% 30.16% 1.61% -3.12% 30.61% 13.95% -
  Horiz. % 237.21% 190.70% 146.51% 144.19% 148.84% 113.95% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 26/02/09 -
Price 5.5000 2.8800 1.8300 1.9000 1.8500 1.4900 1.0900 -
P/RPS 4.84 2.64 1.95 1.98 2.02 1.89 1.29 24.64%
  YoY % 83.33% 35.38% -1.52% -1.98% 6.88% 46.51% -
  Horiz. % 375.19% 204.65% 151.16% 153.49% 156.59% 146.51% 100.00%
P/EPS 30.12 21.88 39.96 15.41 15.16 15.78 13.90 13.75%
  YoY % 37.66% -45.25% 159.31% 1.65% -3.93% 13.53% -
  Horiz. % 216.69% 157.41% 287.48% 110.86% 109.06% 113.53% 100.00%
EY 3.32 4.57 2.50 6.49 6.59 6.34 7.19 -12.08%
  YoY % -27.35% 82.80% -61.48% -1.52% 3.94% -11.82% -
  Horiz. % 46.18% 63.56% 34.77% 90.26% 91.66% 88.18% 100.00%
DY 1.82 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. % 100.00% - - - - - -
P/NAPS 1.34 0.85 0.63 0.66 0.63 0.57 0.49 18.25%
  YoY % 57.65% 34.92% -4.55% 4.76% 10.53% 16.33% -
  Horiz. % 273.47% 173.47% 128.57% 134.69% 128.57% 116.33% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers