Highlights

[LTKM] YoY TTM Result on 2006-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 30-Jun-2006  [#1]
Profit Trend QoQ -     -17.07%    YoY -     75.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 138,050 114,793 88,007 87,737 77,401 75,733 61,509 14.41%
  YoY % 20.26% 30.44% 0.31% 13.35% 2.20% 23.13% -
  Horiz. % 224.44% 186.63% 143.08% 142.64% 125.84% 123.13% 100.00%
PBT 19,334 6,833 3,929 13,901 7,919 9,034 3,978 30.12%
  YoY % 182.95% 73.91% -71.74% 75.54% -12.34% 127.10% -
  Horiz. % 486.02% 171.77% 98.77% 349.45% 199.07% 227.10% 100.00%
Tax -4,659 -1,346 -100 -1,605 -913 -898 -1,086 27.44%
  YoY % -246.14% -1,246.00% 93.77% -75.79% -1.67% 17.31% -
  Horiz. % 429.01% 123.94% 9.21% 147.79% 84.07% 82.69% 100.00%
NP 14,675 5,487 3,829 12,296 7,006 8,136 2,892 31.06%
  YoY % 167.45% 43.30% -68.86% 75.51% -13.89% 181.33% -
  Horiz. % 507.43% 189.73% 132.40% 425.17% 242.25% 281.33% 100.00%
NP to SH 14,675 5,487 3,829 12,296 7,006 8,136 2,892 31.06%
  YoY % 167.45% 43.30% -68.86% 75.51% -13.89% 181.33% -
  Horiz. % 507.43% 189.73% 132.40% 425.17% 242.25% 281.33% 100.00%
Tax Rate 24.10 % 19.70 % 2.55 % 11.55 % 11.53 % 9.94 % 27.30 % -2.05%
  YoY % 22.34% 672.55% -77.92% 0.17% 16.00% -63.59% -
  Horiz. % 88.28% 72.16% 9.34% 42.31% 42.23% 36.41% 100.00%
Total Cost 123,375 109,306 84,178 75,441 70,395 67,597 58,617 13.19%
  YoY % 12.87% 29.85% 11.58% 7.17% 4.14% 15.32% -
  Horiz. % 210.48% 186.47% 143.61% 128.70% 120.09% 115.32% 100.00%
Net Worth 99,536 88,263 86,212 85,180 74,610 42,700 61,985 8.21%
  YoY % 12.77% 2.38% 1.21% 14.17% 74.73% -31.11% -
  Horiz. % 160.58% 142.39% 139.08% 137.42% 120.37% 68.89% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,284 4,105 2,874 2,854 2,408 3,605 801 26.47%
  YoY % -19.99% 42.82% 0.70% 18.52% -33.21% 349.83% -
  Horiz. % 409.80% 512.17% 358.62% 356.11% 300.46% 449.83% 100.00%
Div Payout % 22.38 % 74.82 % 75.07 % 23.21 % 34.38 % 44.32 % 27.72 % -3.50%
  YoY % -70.09% -0.33% 223.44% -32.49% -22.43% 59.88% -
  Horiz. % 80.74% 269.91% 270.82% 83.73% 124.03% 159.88% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 99,536 88,263 86,212 85,180 74,610 42,700 61,985 8.21%
  YoY % 12.77% 2.38% 1.21% 14.17% 74.73% -31.11% -
  Horiz. % 160.58% 142.39% 139.08% 137.42% 120.37% 68.89% 100.00%
NOSH 41,130 41,052 41,249 40,952 40,112 42,700 41,050 0.03%
  YoY % 0.19% -0.48% 0.73% 2.09% -6.06% 4.02% -
  Horiz. % 100.20% 100.01% 100.49% 99.76% 97.72% 104.02% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.63 % 4.78 % 4.35 % 14.01 % 9.05 % 10.74 % 4.70 % 14.56%
  YoY % 122.38% 9.89% -68.95% 54.81% -15.74% 128.51% -
  Horiz. % 226.17% 101.70% 92.55% 298.09% 192.55% 228.51% 100.00%
ROE 14.74 % 6.22 % 4.44 % 14.44 % 9.39 % 19.05 % 4.67 % 21.09%
  YoY % 136.98% 40.09% -69.25% 53.78% -50.71% 307.92% -
  Horiz. % 315.63% 133.19% 95.07% 309.21% 201.07% 407.92% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 335.64 279.62 213.35 214.24 192.96 177.36 149.84 14.37%
  YoY % 20.03% 31.06% -0.42% 11.03% 8.80% 18.37% -
  Horiz. % 224.00% 186.61% 142.39% 142.98% 128.78% 118.37% 100.00%
EPS 35.68 13.37 9.28 30.03 17.47 19.05 7.05 31.00%
  YoY % 166.87% 44.07% -69.10% 71.89% -8.29% 170.21% -
  Horiz. % 506.10% 189.65% 131.63% 425.96% 247.80% 270.21% 100.00%
DPS 8.00 10.00 7.00 6.97 6.00 8.44 1.95 26.50%
  YoY % -20.00% 42.86% 0.43% 16.17% -28.91% 332.82% -
  Horiz. % 410.26% 512.82% 358.97% 357.44% 307.69% 432.82% 100.00%
NAPS 2.4200 2.1500 2.0900 2.0800 1.8600 1.0000 1.5100 8.17%
  YoY % 12.56% 2.87% 0.48% 11.83% 86.00% -33.77% -
  Horiz. % 160.26% 142.38% 138.41% 137.75% 123.18% 66.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 106.11 88.23 67.64 67.44 59.49 58.21 47.28 14.41%
  YoY % 20.27% 30.44% 0.30% 13.36% 2.20% 23.12% -
  Horiz. % 224.43% 186.61% 143.06% 142.64% 125.82% 123.12% 100.00%
EPS 11.28 4.22 2.94 9.45 5.38 6.25 2.22 31.08%
  YoY % 167.30% 43.54% -68.89% 75.65% -13.92% 181.53% -
  Horiz. % 508.11% 190.09% 132.43% 425.68% 242.34% 281.53% 100.00%
DPS 2.52 3.16 2.21 2.19 1.85 2.77 0.62 26.30%
  YoY % -20.25% 42.99% 0.91% 18.38% -33.21% 346.77% -
  Horiz. % 406.45% 509.68% 356.45% 353.23% 298.39% 446.77% 100.00%
NAPS 0.7651 0.6784 0.6626 0.6547 0.5735 0.3282 0.4764 8.21%
  YoY % 12.78% 2.38% 1.21% 14.16% 74.74% -31.11% -
  Horiz. % 160.60% 142.40% 139.08% 137.43% 120.38% 68.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.2000 1.0700 1.0500 1.1900 1.0100 0.9900 0.9300 -
P/RPS 0.36 0.38 0.49 0.56 0.52 0.56 0.62 -8.65%
  YoY % -5.26% -22.45% -12.50% 7.69% -7.14% -9.68% -
  Horiz. % 58.06% 61.29% 79.03% 90.32% 83.87% 90.32% 100.00%
P/EPS 3.36 8.01 11.31 3.96 5.78 5.20 13.20 -20.37%
  YoY % -58.05% -29.18% 185.61% -31.49% 11.15% -60.61% -
  Horiz. % 25.45% 60.68% 85.68% 30.00% 43.79% 39.39% 100.00%
EY 29.73 12.49 8.84 25.23 17.29 19.25 7.58 25.55%
  YoY % 138.03% 41.29% -64.96% 45.92% -10.18% 153.96% -
  Horiz. % 392.22% 164.78% 116.62% 332.85% 228.10% 253.96% 100.00%
DY 6.67 9.35 6.67 5.86 5.94 8.53 2.10 21.22%
  YoY % -28.66% 40.18% 13.82% -1.35% -30.36% 306.19% -
  Horiz. % 317.62% 445.24% 317.62% 279.05% 282.86% 406.19% 100.00%
P/NAPS 0.50 0.50 0.50 0.57 0.54 0.99 0.62 -3.52%
  YoY % 0.00% 0.00% -12.28% 5.56% -45.45% 59.68% -
  Horiz. % 80.65% 80.65% 80.65% 91.94% 87.10% 159.68% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 28/08/03 -
Price 1.2000 1.0700 1.1300 1.2500 1.0500 0.9900 1.0200 -
P/RPS 0.36 0.38 0.53 0.58 0.54 0.56 0.68 -10.05%
  YoY % -5.26% -28.30% -8.62% 7.41% -3.57% -17.65% -
  Horiz. % 52.94% 55.88% 77.94% 85.29% 79.41% 82.35% 100.00%
P/EPS 3.36 8.01 12.17 4.16 6.01 5.20 14.48 -21.59%
  YoY % -58.05% -34.18% 192.55% -30.78% 15.58% -64.09% -
  Horiz. % 23.20% 55.32% 84.05% 28.73% 41.51% 35.91% 100.00%
EY 29.73 12.49 8.21 24.02 16.63 19.25 6.91 27.50%
  YoY % 138.03% 52.13% -65.82% 44.44% -13.61% 178.58% -
  Horiz. % 430.25% 180.75% 118.81% 347.61% 240.67% 278.58% 100.00%
DY 6.67 9.35 6.19 5.58 5.71 8.53 1.91 23.15%
  YoY % -28.66% 51.05% 10.93% -2.28% -33.06% 346.60% -
  Horiz. % 349.21% 489.53% 324.08% 292.15% 298.95% 446.60% 100.00%
P/NAPS 0.50 0.50 0.54 0.60 0.56 0.99 0.68 -4.99%
  YoY % 0.00% -7.41% -10.00% 7.14% -43.43% 45.59% -
  Horiz. % 73.53% 73.53% 79.41% 88.24% 82.35% 145.59% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers