Highlights

[LTKM] YoY Quarter Result on 2012-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -83.49%    YoY -     -74.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 49,986 44,725 40,538 38,857 38,114 30,842 35,277 5.98%
  YoY % 11.76% 10.33% 4.33% 1.95% 23.58% -12.57% -
  Horiz. % 141.70% 126.78% 114.91% 110.15% 108.04% 87.43% 100.00%
PBT 26,775 12,630 7,254 3,286 5,864 3,030 6,443 26.78%
  YoY % 112.00% 74.11% 120.75% -43.96% 93.53% -52.97% -
  Horiz. % 415.57% 196.03% 112.59% 51.00% 91.01% 47.03% 100.00%
Tax -3,425 -1,250 -1,644 -2,365 -2,370 -1,006 -1,593 13.60%
  YoY % -174.00% 23.97% 30.49% 0.21% -135.59% 36.85% -
  Horiz. % 215.00% 78.47% 103.20% 148.46% 148.78% 63.15% 100.00%
NP 23,350 11,380 5,610 921 3,494 2,024 4,850 29.93%
  YoY % 105.18% 102.85% 509.12% -73.64% 72.63% -58.27% -
  Horiz. % 481.44% 234.64% 115.67% 18.99% 72.04% 41.73% 100.00%
NP to SH 23,350 11,380 5,610 883 3,494 2,024 4,850 29.93%
  YoY % 105.18% 102.85% 535.33% -74.73% 72.63% -58.27% -
  Horiz. % 481.44% 234.64% 115.67% 18.21% 72.04% 41.73% 100.00%
Tax Rate 12.79 % 9.90 % 22.66 % 71.97 % 40.42 % 33.20 % 24.72 % -10.40%
  YoY % 29.19% -56.31% -68.51% 78.06% 21.75% 34.30% -
  Horiz. % 51.74% 40.05% 91.67% 291.14% 163.51% 134.30% 100.00%
Total Cost 26,636 33,345 34,928 37,936 34,620 28,818 30,427 -2.19%
  YoY % -20.12% -4.53% -7.93% 9.58% 20.13% -5.29% -
  Horiz. % 87.54% 109.59% 114.79% 124.68% 113.78% 94.71% 100.00%
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.19%
  YoY % 40.00% 18.55% 7.87% -2.72% 12.35% 19.41% -
  Horiz. % 233.65% 166.89% 140.78% 130.52% 134.16% 119.41% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,336 - 1,734 2,164 5,607 3,319 3,284 4.74%
  YoY % 0.00% 0.00% -19.87% -61.41% 68.96% 1.04% -
  Horiz. % 132.03% 0.00% 52.79% 65.88% 170.71% 101.04% 100.00%
Div Payout % 18.57 % - % 30.91 % 245.10 % 160.49 % 163.98 % 67.73 % -19.39%
  YoY % 0.00% 0.00% -87.39% 52.72% -2.13% 142.11% -
  Horiz. % 27.42% 0.00% 45.64% 361.88% 236.96% 242.11% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.19%
  YoY % 40.00% 18.55% 7.87% -2.72% 12.35% 19.41% -
  Horiz. % 233.65% 166.89% 140.78% 130.52% 134.16% 119.41% 100.00%
NOSH 43,369 43,368 43,353 43,284 43,135 41,487 41,060 0.92%
  YoY % 0.00% 0.03% 0.16% 0.34% 3.97% 1.04% -
  Horiz. % 105.62% 105.62% 105.59% 105.42% 105.05% 101.04% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 46.71 % 25.44 % 13.84 % 2.37 % 9.17 % 6.56 % 13.75 % 22.60%
  YoY % 83.61% 83.82% 483.97% -74.15% 39.79% -52.29% -
  Horiz. % 339.71% 185.02% 100.65% 17.24% 66.69% 47.71% 100.00%
ROE 10.54 % 7.19 % 4.20 % 0.71 % 2.75 % 1.79 % 5.11 % 12.82%
  YoY % 46.59% 71.19% 491.55% -74.18% 53.63% -64.97% -
  Horiz. % 206.26% 140.70% 82.19% 13.89% 53.82% 35.03% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 115.26 103.13 93.50 89.77 88.36 74.34 85.91 5.02%
  YoY % 11.76% 10.30% 4.16% 1.60% 18.86% -13.47% -
  Horiz. % 134.16% 120.04% 108.83% 104.49% 102.85% 86.53% 100.00%
EPS 53.84 26.24 12.94 2.04 8.08 4.79 11.81 28.75%
  YoY % 105.18% 102.78% 534.31% -74.75% 68.68% -59.44% -
  Horiz. % 455.88% 222.18% 109.57% 17.27% 68.42% 40.56% 100.00%
DPS 10.00 0.00 4.00 5.00 13.00 8.00 8.00 3.79%
  YoY % 0.00% 0.00% -20.00% -61.54% 62.50% 0.00% -
  Horiz. % 125.00% 0.00% 50.00% 62.50% 162.50% 100.00% 100.00%
NAPS 5.1100 3.6500 3.0800 2.8600 2.9500 2.7300 2.3100 14.14%
  YoY % 40.00% 18.51% 7.69% -3.05% 8.06% 18.18% -
  Horiz. % 221.21% 158.01% 133.33% 123.81% 127.71% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.42 34.38 31.16 29.87 29.30 23.71 27.11 5.98%
  YoY % 11.75% 10.33% 4.32% 1.95% 23.58% -12.54% -
  Horiz. % 141.72% 126.82% 114.94% 110.18% 108.08% 87.46% 100.00%
EPS 17.95 8.75 4.31 0.68 2.69 1.56 3.73 29.92%
  YoY % 105.14% 103.02% 533.82% -74.72% 72.44% -58.18% -
  Horiz. % 481.23% 234.58% 115.55% 18.23% 72.12% 41.82% 100.00%
DPS 3.33 0.00 1.33 1.66 4.31 2.55 2.52 4.75%
  YoY % 0.00% 0.00% -19.88% -61.48% 69.02% 1.19% -
  Horiz. % 132.14% 0.00% 52.78% 65.87% 171.03% 101.19% 100.00%
NAPS 1.7034 1.2167 1.0263 0.9515 0.9781 0.8705 0.7290 15.19%
  YoY % 40.00% 18.55% 7.86% -2.72% 12.36% 19.41% -
  Horiz. % 233.66% 166.90% 140.78% 130.52% 134.17% 119.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.7200 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 -
P/RPS 4.96 2.76 1.94 2.07 2.13 2.19 1.29 25.15%
  YoY % 79.71% 42.27% -6.28% -2.82% -2.74% 69.77% -
  Horiz. % 384.50% 213.95% 150.39% 160.47% 165.12% 169.77% 100.00%
P/EPS 10.62 10.86 13.99 91.18 23.21 33.41 9.40 2.05%
  YoY % -2.21% -22.37% -84.66% 292.85% -30.53% 255.43% -
  Horiz. % 112.98% 115.53% 148.83% 970.00% 246.91% 355.43% 100.00%
EY 9.41 9.21 7.15 1.10 4.31 2.99 10.64 -2.03%
  YoY % 2.17% 28.81% 550.00% -74.48% 44.15% -71.90% -
  Horiz. % 88.44% 86.56% 67.20% 10.34% 40.51% 28.10% 100.00%
DY 1.75 0.00 2.21 2.69 6.91 4.91 7.21 -21.01%
  YoY % 0.00% 0.00% -17.84% -61.07% 40.73% -31.90% -
  Horiz. % 24.27% 0.00% 30.65% 37.31% 95.84% 68.10% 100.00%
P/NAPS 1.12 0.78 0.59 0.65 0.64 0.60 0.48 15.16%
  YoY % 43.59% 32.20% -9.23% 1.56% 6.67% 25.00% -
  Horiz. % 233.33% 162.50% 122.92% 135.42% 133.33% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 -
Price 6.3000 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 -
P/RPS 5.47 3.36 2.02 2.06 2.34 2.21 1.35 26.25%
  YoY % 62.80% 66.34% -1.94% -11.97% 5.88% 63.70% -
  Horiz. % 405.19% 248.89% 149.63% 152.59% 173.33% 163.70% 100.00%
P/EPS 11.70 13.19 14.61 90.69 25.56 33.62 9.82 2.96%
  YoY % -11.30% -9.72% -83.89% 254.81% -23.97% 242.36% -
  Horiz. % 119.14% 134.32% 148.78% 923.52% 260.29% 342.36% 100.00%
EY 8.55 7.58 6.85 1.10 3.91 2.97 10.18 -2.87%
  YoY % 12.80% 10.66% 522.73% -71.87% 31.65% -70.83% -
  Horiz. % 83.99% 74.46% 67.29% 10.81% 38.41% 29.17% 100.00%
DY 1.59 0.00 2.12 2.70 6.28 4.88 6.90 -21.69%
  YoY % 0.00% 0.00% -21.48% -57.01% 28.69% -29.28% -
  Horiz. % 23.04% 0.00% 30.72% 39.13% 91.01% 70.72% 100.00%
P/NAPS 1.23 0.95 0.61 0.65 0.70 0.60 0.50 16.18%
  YoY % 29.47% 55.74% -6.15% -7.14% 16.67% 20.00% -
  Horiz. % 246.00% 190.00% 122.00% 130.00% 140.00% 120.00% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers