Highlights

[LTKM] YoY Quarter Result on 2012-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     35.40%    YoY -     -62.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 44,929 49,276 47,230 40,666 41,678 39,256 32,484 5.55%
  YoY % -8.82% 4.33% 16.14% -2.43% 6.17% 20.85% -
  Horiz. % 138.31% 151.69% 145.39% 125.19% 128.30% 120.85% 100.00%
PBT 5,727 11,619 8,364 2,587 8,464 7,511 5,087 1.99%
  YoY % -50.71% 38.92% 223.31% -69.44% 12.69% 47.65% -
  Horiz. % 112.58% 228.41% 164.42% 50.86% 166.38% 147.65% 100.00%
Tax -1,382 -3,700 -2,657 -602 -3,116 -2,282 -1,224 2.04%
  YoY % 62.65% -39.25% -341.36% 80.68% -36.55% -86.44% -
  Horiz. % 112.91% 302.29% 217.08% 49.18% 254.58% 186.44% 100.00%
NP 4,345 7,919 5,707 1,985 5,348 5,229 3,863 1.98%
  YoY % -45.13% 38.76% 187.51% -62.88% 2.28% 35.36% -
  Horiz. % 112.48% 205.00% 147.73% 51.38% 138.44% 135.36% 100.00%
NP to SH 4,345 7,919 5,707 1,985 5,348 5,229 3,883 1.89%
  YoY % -45.13% 38.76% 187.51% -62.88% 2.28% 34.66% -
  Horiz. % 111.90% 203.94% 146.97% 51.12% 137.73% 134.66% 100.00%
Tax Rate 24.13 % 31.84 % 31.77 % 23.27 % 36.81 % 30.38 % 24.06 % 0.05%
  YoY % -24.21% 0.22% 36.53% -36.78% 21.17% 26.27% -
  Horiz. % 100.29% 132.34% 132.04% 96.72% 152.99% 126.27% 100.00%
Total Cost 40,584 41,357 41,523 38,681 36,330 34,027 28,621 5.99%
  YoY % -1.87% -0.40% 7.35% 6.47% 6.77% 18.89% -
  Horiz. % 141.80% 144.50% 145.08% 135.15% 126.93% 118.89% 100.00%
Net Worth 221,176 177,375 147,445 125,687 125,350 125,581 106,947 12.87%
  YoY % 24.69% 20.30% 17.31% 0.27% -0.18% 17.42% -
  Horiz. % 206.81% 165.85% 137.87% 117.52% 117.21% 117.42% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,252 4,336 - - - - - -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
Div Payout % 74.86 % 54.76 % - % - % - % - % - % -
  YoY % 36.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.71% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,176 177,375 147,445 125,687 125,350 125,581 106,947 12.87%
  YoY % 24.69% 20.30% 17.31% 0.27% -0.18% 17.42% -
  Horiz. % 206.81% 165.85% 137.87% 117.52% 117.21% 117.42% 100.00%
NOSH 130,104 43,368 43,366 43,340 43,373 42,860 41,133 21.15%
  YoY % 200.00% 0.00% 0.06% -0.08% 1.20% 4.20% -
  Horiz. % 316.30% 105.43% 105.43% 105.37% 105.45% 104.20% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.67 % 16.07 % 12.08 % 4.88 % 12.83 % 13.32 % 11.89 % -3.38%
  YoY % -39.83% 33.03% 147.54% -61.96% -3.68% 12.03% -
  Horiz. % 81.33% 135.16% 101.60% 41.04% 107.91% 112.03% 100.00%
ROE 1.96 % 4.46 % 3.87 % 1.58 % 4.27 % 4.16 % 3.63 % -9.76%
  YoY % -56.05% 15.25% 144.94% -63.00% 2.64% 14.60% -
  Horiz. % 53.99% 122.87% 106.61% 43.53% 117.63% 114.60% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.53 113.62 108.91 93.83 96.09 91.59 78.97 -12.87%
  YoY % -69.61% 4.32% 16.07% -2.35% 4.91% 15.98% -
  Horiz. % 43.73% 143.88% 137.91% 118.82% 121.68% 115.98% 100.00%
EPS 3.34 18.26 13.16 4.58 12.33 12.20 9.44 -15.89%
  YoY % -81.71% 38.75% 187.34% -62.85% 1.07% 29.24% -
  Horiz. % 35.38% 193.43% 139.41% 48.52% 130.61% 129.24% 100.00%
DPS 2.50 10.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 100.00% - - - - -
NAPS 1.7000 4.0900 3.4000 2.9000 2.8900 2.9300 2.6000 -6.83%
  YoY % -58.44% 20.29% 17.24% 0.35% -1.37% 12.69% -
  Horiz. % 65.38% 157.31% 130.77% 111.54% 111.15% 112.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.53 37.87 36.30 31.26 32.03 30.17 24.97 5.55%
  YoY % -8.82% 4.33% 16.12% -2.40% 6.17% 20.82% -
  Horiz. % 138.29% 151.66% 145.37% 125.19% 128.27% 120.82% 100.00%
EPS 3.34 6.09 4.39 1.53 4.11 4.02 2.98 1.92%
  YoY % -45.16% 38.72% 186.93% -62.77% 2.24% 34.90% -
  Horiz. % 112.08% 204.36% 147.32% 51.34% 137.92% 134.90% 100.00%
DPS 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % -24.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.08% 100.00% - - - - -
NAPS 1.7000 1.3633 1.1333 0.9661 0.9635 0.9652 0.8220 12.87%
  YoY % 24.70% 20.29% 17.31% 0.27% -0.18% 17.42% -
  Horiz. % 206.81% 165.85% 137.87% 117.53% 117.21% 117.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.5500 4.1800 2.8000 1.8200 1.7800 1.8800 1.2800 -
P/RPS 4.49 3.68 2.57 1.94 1.85 2.05 1.62 18.51%
  YoY % 22.01% 43.19% 32.47% 4.86% -9.76% 26.54% -
  Horiz. % 277.16% 227.16% 158.64% 119.75% 114.20% 126.54% 100.00%
P/EPS 46.41 22.89 21.28 39.74 14.44 15.41 13.56 22.75%
  YoY % 102.75% 7.57% -46.45% 175.21% -6.29% 13.64% -
  Horiz. % 342.26% 168.81% 156.93% 293.07% 106.49% 113.64% 100.00%
EY 2.15 4.37 4.70 2.52 6.93 6.49 7.38 -18.57%
  YoY % -50.80% -7.02% 86.51% -63.64% 6.78% -12.06% -
  Horiz. % 29.13% 59.21% 63.69% 34.15% 93.90% 87.94% 100.00%
DY 1.61 2.39 0.00 0.00 0.00 0.00 0.00 -
  YoY % -32.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.36% 100.00% - - - - -
P/NAPS 0.91 1.02 0.82 0.63 0.62 0.64 0.49 10.86%
  YoY % -10.78% 24.39% 30.16% 1.61% -3.12% 30.61% -
  Horiz. % 185.71% 208.16% 167.35% 128.57% 126.53% 130.61% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 -
Price 1.5400 5.5000 2.8800 1.8300 1.9000 1.8500 1.4900 -
P/RPS 4.46 4.84 2.64 1.95 1.98 2.02 1.89 15.38%
  YoY % -7.85% 83.33% 35.38% -1.52% -1.98% 6.88% -
  Horiz. % 235.98% 256.08% 139.68% 103.17% 104.76% 106.88% 100.00%
P/EPS 46.11 30.12 21.88 39.96 15.41 15.16 15.78 19.56%
  YoY % 53.09% 37.66% -45.25% 159.31% 1.65% -3.93% -
  Horiz. % 292.21% 190.87% 138.66% 253.23% 97.66% 96.07% 100.00%
EY 2.17 3.32 4.57 2.50 6.49 6.59 6.34 -16.36%
  YoY % -34.64% -27.35% 82.80% -61.48% -1.52% 3.94% -
  Horiz. % 34.23% 52.37% 72.08% 39.43% 102.37% 103.94% 100.00%
DY 1.62 1.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.01% 100.00% - - - - -
P/NAPS 0.91 1.34 0.85 0.63 0.66 0.63 0.57 8.10%
  YoY % -32.09% 57.65% 34.92% -4.55% 4.76% 10.53% -
  Horiz. % 159.65% 235.09% 149.12% 110.53% 115.79% 110.53% 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.
 


 

313  289  595  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.535+0.005 
Partners & Brokers