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 - 130,104
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.87 36.30 31.26 32.03 30.17 24.97 26.62 6.05%
  YoY % 4.33% 16.12% -2.40% 6.17% 20.82% -6.20% -
  Horiz. % 142.26% 136.36% 117.43% 120.32% 113.34% 93.80% 100.00%
EPS 6.09 4.39 1.53 4.11 4.02 2.98 2.47 16.22%
  YoY % 38.72% 186.93% -62.77% 2.24% 34.90% 20.65% -
  Horiz. % 246.56% 177.73% 61.94% 166.40% 162.75% 120.65% 100.00%
DPS 3.33 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 1.3633 1.1333 0.9661 0.9635 0.9652 0.8220 0.6995 11.76%
  YoY % 20.29% 17.31% 0.27% -0.18% 17.42% 17.51% -
  Horiz. % 194.90% 162.02% 138.11% 137.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers