Highlights

[LTKM] YoY Quarter Result on 2011-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -33.18%    YoY -     72.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 44,725 40,538 38,857 38,114 30,842 35,277 31,601 5.96%
  YoY % 10.33% 4.33% 1.95% 23.58% -12.57% 11.63% -
  Horiz. % 141.53% 128.28% 122.96% 120.61% 97.60% 111.63% 100.00%
PBT 12,630 7,254 3,286 5,864 3,030 6,443 1,485 42.85%
  YoY % 74.11% 120.75% -43.96% 93.53% -52.97% 333.87% -
  Horiz. % 850.51% 488.48% 221.28% 394.88% 204.04% 433.87% 100.00%
Tax -1,250 -1,644 -2,365 -2,370 -1,006 -1,593 3 -
  YoY % 23.97% 30.49% 0.21% -135.59% 36.85% -53,200.00% -
  Horiz. % -41,666.66% -54,800.00% -78,833.33% -79,000.00% -33,533.34% -53,100.00% 100.00%
NP 11,380 5,610 921 3,494 2,024 4,850 1,488 40.34%
  YoY % 102.85% 509.12% -73.64% 72.63% -58.27% 225.94% -
  Horiz. % 764.78% 377.02% 61.90% 234.81% 136.02% 325.94% 100.00%
NP to SH 11,380 5,610 883 3,494 2,024 4,850 1,488 40.34%
  YoY % 102.85% 535.33% -74.73% 72.63% -58.27% 225.94% -
  Horiz. % 764.78% 377.02% 59.34% 234.81% 136.02% 325.94% 100.00%
Tax Rate 9.90 % 22.66 % 71.97 % 40.42 % 33.20 % 24.72 % -0.20 % -
  YoY % -56.31% -68.51% 78.06% 21.75% 34.30% 12,460.00% -
  Horiz. % -4,950.00% -11,330.00% -35,985.00% -20,210.00% -16,600.00% -12,360.00% 100.00%
Total Cost 33,345 34,928 37,936 34,620 28,818 30,427 30,113 1.71%
  YoY % -4.53% -7.93% 9.58% 20.13% -5.29% 1.04% -
  Horiz. % 110.73% 115.99% 125.98% 114.97% 95.70% 101.04% 100.00%
Net Worth 158,296 133,530 123,793 127,250 113,261 94,849 82,107 11.56%
  YoY % 18.55% 7.87% -2.72% 12.35% 19.41% 15.52% -
  Horiz. % 192.79% 162.63% 150.77% 154.98% 137.94% 115.52% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 1,734 2,164 5,607 3,319 3,284 4,105 -
  YoY % 0.00% -19.87% -61.41% 68.96% 1.04% -19.99% -
  Horiz. % 0.00% 42.24% 52.72% 136.59% 80.85% 80.01% 100.00%
Div Payout % - % 30.91 % 245.10 % 160.49 % 163.98 % 67.73 % 275.90 % -
  YoY % 0.00% -87.39% 52.72% -2.13% 142.11% -75.45% -
  Horiz. % 0.00% 11.20% 88.84% 58.17% 59.43% 24.55% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 158,296 133,530 123,793 127,250 113,261 94,849 82,107 11.56%
  YoY % 18.55% 7.87% -2.72% 12.35% 19.41% 15.52% -
  Horiz. % 192.79% 162.63% 150.77% 154.98% 137.94% 115.52% 100.00%
NOSH 43,368 43,353 43,284 43,135 41,487 41,060 41,053 0.92%
  YoY % 0.03% 0.16% 0.34% 3.97% 1.04% 0.02% -
  Horiz. % 105.64% 105.60% 105.43% 105.07% 101.06% 100.02% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.44 % 13.84 % 2.37 % 9.17 % 6.56 % 13.75 % 4.71 % 32.44%
  YoY % 83.82% 483.97% -74.15% 39.79% -52.29% 191.93% -
  Horiz. % 540.13% 293.84% 50.32% 194.69% 139.28% 291.93% 100.00%
ROE 7.19 % 4.20 % 0.71 % 2.75 % 1.79 % 5.11 % 1.81 % 25.83%
  YoY % 71.19% 491.55% -74.18% 53.63% -64.97% 182.32% -
  Horiz. % 397.24% 232.04% 39.23% 151.93% 98.90% 282.32% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 103.13 93.50 89.77 88.36 74.34 85.91 76.97 4.99%
  YoY % 10.30% 4.16% 1.60% 18.86% -13.47% 11.61% -
  Horiz. % 133.99% 121.48% 116.63% 114.80% 96.58% 111.61% 100.00%
EPS 26.24 12.94 2.04 8.08 4.79 11.81 3.63 39.03%
  YoY % 102.78% 534.31% -74.75% 68.68% -59.44% 225.34% -
  Horiz. % 722.86% 356.47% 56.20% 222.59% 131.96% 325.34% 100.00%
DPS 0.00 4.00 5.00 13.00 8.00 8.00 10.00 -
  YoY % 0.00% -20.00% -61.54% 62.50% 0.00% -20.00% -
  Horiz. % 0.00% 40.00% 50.00% 130.00% 80.00% 80.00% 100.00%
NAPS 3.6500 3.0800 2.8600 2.9500 2.7300 2.3100 2.0000 10.54%
  YoY % 18.51% 7.69% -3.05% 8.06% 18.18% 15.50% -
  Horiz. % 182.50% 154.00% 143.00% 147.50% 136.50% 115.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.38 31.16 29.87 29.30 23.71 27.11 24.29 5.96%
  YoY % 10.33% 4.32% 1.95% 23.58% -12.54% 11.61% -
  Horiz. % 141.54% 128.28% 122.97% 120.63% 97.61% 111.61% 100.00%
EPS 8.75 4.31 0.68 2.69 1.56 3.73 1.14 40.43%
  YoY % 103.02% 533.82% -74.72% 72.44% -58.18% 227.19% -
  Horiz. % 767.54% 378.07% 59.65% 235.96% 136.84% 327.19% 100.00%
DPS 0.00 1.33 1.66 4.31 2.55 2.52 3.16 -
  YoY % 0.00% -19.88% -61.48% 69.02% 1.19% -20.25% -
  Horiz. % 0.00% 42.09% 52.53% 136.39% 80.70% 79.75% 100.00%
NAPS 1.2167 1.0263 0.9515 0.9781 0.8705 0.7290 0.6311 11.56%
  YoY % 18.55% 7.86% -2.72% 12.36% 19.41% 15.51% -
  Horiz. % 192.79% 162.62% 150.77% 154.98% 137.93% 115.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 1.0800 -
P/RPS 2.76 1.94 2.07 2.13 2.19 1.29 1.40 11.97%
  YoY % 42.27% -6.28% -2.82% -2.74% 69.77% -7.86% -
  Horiz. % 197.14% 138.57% 147.86% 152.14% 156.43% 92.14% 100.00%
P/EPS 10.86 13.99 91.18 23.21 33.41 9.40 29.80 -15.48%
  YoY % -22.37% -84.66% 292.85% -30.53% 255.43% -68.46% -
  Horiz. % 36.44% 46.95% 305.97% 77.89% 112.11% 31.54% 100.00%
EY 9.21 7.15 1.10 4.31 2.99 10.64 3.36 18.29%
  YoY % 28.81% 550.00% -74.48% 44.15% -71.90% 216.67% -
  Horiz. % 274.11% 212.80% 32.74% 128.27% 88.99% 316.67% 100.00%
DY 0.00 2.21 2.69 6.91 4.91 7.21 9.26 -
  YoY % 0.00% -17.84% -61.07% 40.73% -31.90% -22.14% -
  Horiz. % 0.00% 23.87% 29.05% 74.62% 53.02% 77.86% 100.00%
P/NAPS 0.78 0.59 0.65 0.64 0.60 0.48 0.54 6.32%
  YoY % 32.20% -9.23% 1.56% 6.67% 25.00% -11.11% -
  Horiz. % 144.44% 109.26% 120.37% 118.52% 111.11% 88.89% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 -
Price 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 1.0700 -
P/RPS 3.36 2.02 2.06 2.34 2.21 1.35 1.39 15.84%
  YoY % 66.34% -1.94% -11.97% 5.88% 63.70% -2.88% -
  Horiz. % 241.73% 145.32% 148.20% 168.35% 158.99% 97.12% 100.00%
P/EPS 13.19 14.61 90.69 25.56 33.62 9.82 29.52 -12.56%
  YoY % -9.72% -83.89% 254.81% -23.97% 242.36% -66.73% -
  Horiz. % 44.68% 49.49% 307.22% 86.59% 113.89% 33.27% 100.00%
EY 7.58 6.85 1.10 3.91 2.97 10.18 3.39 14.35%
  YoY % 10.66% 522.73% -71.87% 31.65% -70.83% 200.29% -
  Horiz. % 223.60% 202.06% 32.45% 115.34% 87.61% 300.29% 100.00%
DY 0.00 2.12 2.70 6.28 4.88 6.90 9.35 -
  YoY % 0.00% -21.48% -57.01% 28.69% -29.28% -26.20% -
  Horiz. % 0.00% 22.67% 28.88% 67.17% 52.19% 73.80% 100.00%
P/NAPS 0.95 0.61 0.65 0.70 0.60 0.50 0.54 9.87%
  YoY % 55.74% -6.15% -7.14% 16.67% 20.00% -7.41% -
  Horiz. % 175.93% 112.96% 120.37% 129.63% 111.11% 92.59% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Dayang: Announcement is good for investors Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers