Highlights

[LTKM] YoY Quarter Result on 2010-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -47.88%    YoY -     -58.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 40,538 38,857 38,114 30,842 35,277 31,601 22,522 10.28%
  YoY % 4.33% 1.95% 23.58% -12.57% 11.63% 40.31% -
  Horiz. % 179.99% 172.53% 169.23% 136.94% 156.63% 140.31% 100.00%
PBT 7,254 3,286 5,864 3,030 6,443 1,485 921 41.01%
  YoY % 120.75% -43.96% 93.53% -52.97% 333.87% 61.24% -
  Horiz. % 787.62% 356.79% 636.70% 328.99% 699.57% 161.24% 100.00%
Tax -1,644 -2,365 -2,370 -1,006 -1,593 3 468 -
  YoY % 30.49% 0.21% -135.59% 36.85% -53,200.00% -99.36% -
  Horiz. % -351.28% -505.34% -506.41% -214.96% -340.38% 0.64% 100.00%
NP 5,610 921 3,494 2,024 4,850 1,488 1,389 26.17%
  YoY % 509.12% -73.64% 72.63% -58.27% 225.94% 7.13% -
  Horiz. % 403.89% 66.31% 251.55% 145.72% 349.17% 107.13% 100.00%
NP to SH 5,610 883 3,494 2,024 4,850 1,488 1,389 26.17%
  YoY % 535.33% -74.73% 72.63% -58.27% 225.94% 7.13% -
  Horiz. % 403.89% 63.57% 251.55% 145.72% 349.17% 107.13% 100.00%
Tax Rate 22.66 % 71.97 % 40.42 % 33.20 % 24.72 % -0.20 % -50.81 % -
  YoY % -68.51% 78.06% 21.75% 34.30% 12,460.00% 99.61% -
  Horiz. % -44.60% -141.65% -79.55% -65.34% -48.65% 0.39% 100.00%
Total Cost 34,928 37,936 34,620 28,818 30,427 30,113 21,133 8.73%
  YoY % -7.93% 9.58% 20.13% -5.29% 1.04% 42.49% -
  Horiz. % 165.28% 179.51% 163.82% 136.36% 143.98% 142.49% 100.00%
Net Worth 133,530 123,793 127,250 113,261 94,849 82,107 86,236 7.55%
  YoY % 7.87% -2.72% 12.35% 19.41% 15.52% -4.79% -
  Horiz. % 154.84% 143.55% 147.56% 131.34% 109.99% 95.21% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,734 2,164 5,607 3,319 3,284 4,105 2,874 -8.07%
  YoY % -19.87% -61.41% 68.96% 1.04% -19.99% 42.82% -
  Horiz. % 60.33% 75.29% 195.08% 115.46% 114.27% 142.82% 100.00%
Div Payout % 30.91 % 245.10 % 160.49 % 163.98 % 67.73 % 275.90 % 206.95 % -27.14%
  YoY % -87.39% 52.72% -2.13% 142.11% -75.45% 33.32% -
  Horiz. % 14.94% 118.43% 77.55% 79.24% 32.73% 133.32% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 133,530 123,793 127,250 113,261 94,849 82,107 86,236 7.55%
  YoY % 7.87% -2.72% 12.35% 19.41% 15.52% -4.79% -
  Horiz. % 154.84% 143.55% 147.56% 131.34% 109.99% 95.21% 100.00%
NOSH 43,353 43,284 43,135 41,487 41,060 41,053 41,065 0.91%
  YoY % 0.16% 0.34% 3.97% 1.04% 0.02% -0.03% -
  Horiz. % 105.57% 105.40% 105.04% 101.03% 99.99% 99.97% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.84 % 2.37 % 9.17 % 6.56 % 13.75 % 4.71 % 6.17 % 14.40%
  YoY % 483.97% -74.15% 39.79% -52.29% 191.93% -23.66% -
  Horiz. % 224.31% 38.41% 148.62% 106.32% 222.85% 76.34% 100.00%
ROE 4.20 % 0.71 % 2.75 % 1.79 % 5.11 % 1.81 % 1.61 % 17.31%
  YoY % 491.55% -74.18% 53.63% -64.97% 182.32% 12.42% -
  Horiz. % 260.87% 44.10% 170.81% 111.18% 317.39% 112.42% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 93.50 89.77 88.36 74.34 85.91 76.97 54.84 9.29%
  YoY % 4.16% 1.60% 18.86% -13.47% 11.61% 40.35% -
  Horiz. % 170.50% 163.69% 161.12% 135.56% 156.66% 140.35% 100.00%
EPS 12.94 2.04 8.08 4.79 11.81 3.63 3.38 25.05%
  YoY % 534.31% -74.75% 68.68% -59.44% 225.34% 7.40% -
  Horiz. % 382.84% 60.36% 239.05% 141.72% 349.41% 107.40% 100.00%
DPS 4.00 5.00 13.00 8.00 8.00 10.00 7.00 -8.90%
  YoY % -20.00% -61.54% 62.50% 0.00% -20.00% 42.86% -
  Horiz. % 57.14% 71.43% 185.71% 114.29% 114.29% 142.86% 100.00%
NAPS 3.0800 2.8600 2.9500 2.7300 2.3100 2.0000 2.1000 6.59%
  YoY % 7.69% -3.05% 8.06% 18.18% 15.50% -4.76% -
  Horiz. % 146.67% 136.19% 140.48% 130.00% 110.00% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.16 29.87 29.30 23.71 27.11 24.29 17.31 10.28%
  YoY % 4.32% 1.95% 23.58% -12.54% 11.61% 40.32% -
  Horiz. % 180.01% 172.56% 169.27% 136.97% 156.61% 140.32% 100.00%
EPS 4.31 0.68 2.69 1.56 3.73 1.14 1.07 26.11%
  YoY % 533.82% -74.72% 72.44% -58.18% 227.19% 6.54% -
  Horiz. % 402.80% 63.55% 251.40% 145.79% 348.60% 106.54% 100.00%
DPS 1.33 1.66 4.31 2.55 2.52 3.16 2.21 -8.11%
  YoY % -19.88% -61.48% 69.02% 1.19% -20.25% 42.99% -
  Horiz. % 60.18% 75.11% 195.02% 115.38% 114.03% 142.99% 100.00%
NAPS 1.0263 0.9515 0.9781 0.8705 0.7290 0.6311 0.6628 7.55%
  YoY % 7.86% -2.72% 12.36% 19.41% 15.51% -4.78% -
  Horiz. % 154.84% 143.56% 147.57% 131.34% 109.99% 95.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.8100 1.8600 1.8800 1.6300 1.1100 1.0800 1.0700 -
P/RPS 1.94 2.07 2.13 2.19 1.29 1.40 1.95 -0.09%
  YoY % -6.28% -2.82% -2.74% 69.77% -7.86% -28.21% -
  Horiz. % 99.49% 106.15% 109.23% 112.31% 66.15% 71.79% 100.00%
P/EPS 13.99 91.18 23.21 33.41 9.40 29.80 31.63 -12.70%
  YoY % -84.66% 292.85% -30.53% 255.43% -68.46% -5.79% -
  Horiz. % 44.23% 288.27% 73.38% 105.63% 29.72% 94.21% 100.00%
EY 7.15 1.10 4.31 2.99 10.64 3.36 3.16 14.56%
  YoY % 550.00% -74.48% 44.15% -71.90% 216.67% 6.33% -
  Horiz. % 226.27% 34.81% 136.39% 94.62% 336.71% 106.33% 100.00%
DY 2.21 2.69 6.91 4.91 7.21 9.26 6.54 -16.53%
  YoY % -17.84% -61.07% 40.73% -31.90% -22.14% 41.59% -
  Horiz. % 33.79% 41.13% 105.66% 75.08% 110.24% 141.59% 100.00%
P/NAPS 0.59 0.65 0.64 0.60 0.48 0.54 0.51 2.46%
  YoY % -9.23% 1.56% 6.67% 25.00% -11.11% 5.88% -
  Horiz. % 115.69% 127.45% 125.49% 117.65% 94.12% 105.88% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 29/05/07 -
Price 1.8900 1.8500 2.0700 1.6400 1.1600 1.0700 1.0300 -
P/RPS 2.02 2.06 2.34 2.21 1.35 1.39 1.88 1.20%
  YoY % -1.94% -11.97% 5.88% 63.70% -2.88% -26.06% -
  Horiz. % 107.45% 109.57% 124.47% 117.55% 71.81% 73.94% 100.00%
P/EPS 14.61 90.69 25.56 33.62 9.82 29.52 30.45 -11.51%
  YoY % -83.89% 254.81% -23.97% 242.36% -66.73% -3.05% -
  Horiz. % 47.98% 297.83% 83.94% 110.41% 32.25% 96.95% 100.00%
EY 6.85 1.10 3.91 2.97 10.18 3.39 3.28 13.05%
  YoY % 522.73% -71.87% 31.65% -70.83% 200.29% 3.35% -
  Horiz. % 208.84% 33.54% 119.21% 90.55% 310.37% 103.35% 100.00%
DY 2.12 2.70 6.28 4.88 6.90 9.35 6.80 -17.64%
  YoY % -21.48% -57.01% 28.69% -29.28% -26.20% 37.50% -
  Horiz. % 31.18% 39.71% 92.35% 71.76% 101.47% 137.50% 100.00%
P/NAPS 0.61 0.65 0.70 0.60 0.50 0.54 0.49 3.71%
  YoY % -6.15% -7.14% 16.67% 20.00% -7.41% 10.20% -
  Horiz. % 124.49% 132.65% 142.86% 122.45% 102.04% 110.20% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers