Highlights

[LTKM] YoY TTM Result on 2007-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -29.56%    YoY -     -68.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 131,965 138,050 114,793 88,007 87,737 77,401 75,733 9.69%
  YoY % -4.41% 20.26% 30.44% 0.31% 13.35% 2.20% -
  Horiz. % 174.25% 182.29% 151.58% 116.21% 115.85% 102.20% 100.00%
PBT 18,588 19,334 6,833 3,929 13,901 7,919 9,034 12.77%
  YoY % -3.86% 182.95% 73.91% -71.74% 75.54% -12.34% -
  Horiz. % 205.76% 214.01% 75.64% 43.49% 153.87% 87.66% 100.00%
Tax -4,523 -4,659 -1,346 -100 -1,605 -913 -898 30.91%
  YoY % 2.92% -246.14% -1,246.00% 93.77% -75.79% -1.67% -
  Horiz. % 503.67% 518.82% 149.89% 11.14% 178.73% 101.67% 100.00%
NP 14,065 14,675 5,487 3,829 12,296 7,006 8,136 9.55%
  YoY % -4.16% 167.45% 43.30% -68.86% 75.51% -13.89% -
  Horiz. % 172.87% 180.37% 67.44% 47.06% 151.13% 86.11% 100.00%
NP to SH 14,065 14,675 5,487 3,829 12,296 7,006 8,136 9.55%
  YoY % -4.16% 167.45% 43.30% -68.86% 75.51% -13.89% -
  Horiz. % 172.87% 180.37% 67.44% 47.06% 151.13% 86.11% 100.00%
Tax Rate 24.33 % 24.10 % 19.70 % 2.55 % 11.55 % 11.53 % 9.94 % 16.08%
  YoY % 0.95% 22.34% 672.55% -77.92% 0.17% 16.00% -
  Horiz. % 244.77% 242.45% 198.19% 25.65% 116.20% 116.00% 100.00%
Total Cost 117,900 123,375 109,306 84,178 75,441 70,395 67,597 9.71%
  YoY % -4.44% 12.87% 29.85% 11.58% 7.17% 4.14% -
  Horiz. % 174.42% 182.52% 161.70% 124.53% 111.60% 104.14% 100.00%
Net Worth 117,719 99,536 88,263 86,212 85,180 74,610 42,700 18.40%
  YoY % 18.27% 12.77% 2.38% 1.21% 14.17% 74.73% -
  Horiz. % 275.69% 233.11% 206.71% 201.90% 199.49% 174.73% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,319 3,284 4,105 2,874 2,854 2,408 3,605 -1.37%
  YoY % 1.04% -19.99% 42.82% 0.70% 18.52% -33.21% -
  Horiz. % 92.05% 91.10% 113.86% 79.72% 79.17% 66.79% 100.00%
Div Payout % 23.60 % 22.38 % 74.82 % 75.07 % 23.21 % 34.38 % 44.32 % -9.97%
  YoY % 5.45% -70.09% -0.33% 223.44% -32.49% -22.43% -
  Horiz. % 53.25% 50.50% 168.82% 169.38% 52.37% 77.57% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 117,719 99,536 88,263 86,212 85,180 74,610 42,700 18.40%
  YoY % 18.27% 12.77% 2.38% 1.21% 14.17% 74.73% -
  Horiz. % 275.69% 233.11% 206.71% 201.90% 199.49% 174.73% 100.00%
NOSH 42,193 41,130 41,052 41,249 40,952 40,112 42,700 -0.20%
  YoY % 2.58% 0.19% -0.48% 0.73% 2.09% -6.06% -
  Horiz. % 98.81% 96.33% 96.14% 96.60% 95.91% 93.94% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.66 % 10.63 % 4.78 % 4.35 % 14.01 % 9.05 % 10.74 % -0.12%
  YoY % 0.28% 122.38% 9.89% -68.95% 54.81% -15.74% -
  Horiz. % 99.26% 98.98% 44.51% 40.50% 130.45% 84.26% 100.00%
ROE 11.95 % 14.74 % 6.22 % 4.44 % 14.44 % 9.39 % 19.05 % -7.47%
  YoY % -18.93% 136.98% 40.09% -69.25% 53.78% -50.71% -
  Horiz. % 62.73% 77.38% 32.65% 23.31% 75.80% 49.29% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 312.76 335.64 279.62 213.35 214.24 192.96 177.36 9.91%
  YoY % -6.82% 20.03% 31.06% -0.42% 11.03% 8.80% -
  Horiz. % 176.34% 189.24% 157.66% 120.29% 120.79% 108.80% 100.00%
EPS 33.33 35.68 13.37 9.28 30.03 17.47 19.05 9.77%
  YoY % -6.59% 166.87% 44.07% -69.10% 71.89% -8.29% -
  Horiz. % 174.96% 187.30% 70.18% 48.71% 157.64% 91.71% 100.00%
DPS 7.87 8.00 10.00 7.00 6.97 6.00 8.44 -1.16%
  YoY % -1.63% -20.00% 42.86% 0.43% 16.17% -28.91% -
  Horiz. % 93.25% 94.79% 118.48% 82.94% 82.58% 71.09% 100.00%
NAPS 2.7900 2.4200 2.1500 2.0900 2.0800 1.8600 1.0000 18.64%
  YoY % 15.29% 12.56% 2.87% 0.48% 11.83% 86.00% -
  Horiz. % 279.00% 242.00% 215.00% 209.00% 208.00% 186.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 101.43 106.11 88.23 67.64 67.44 59.49 58.21 9.69%
  YoY % -4.41% 20.27% 30.44% 0.30% 13.36% 2.20% -
  Horiz. % 174.25% 182.29% 151.57% 116.20% 115.86% 102.20% 100.00%
EPS 10.81 11.28 4.22 2.94 9.45 5.38 6.25 9.56%
  YoY % -4.17% 167.30% 43.54% -68.89% 75.65% -13.92% -
  Horiz. % 172.96% 180.48% 67.52% 47.04% 151.20% 86.08% 100.00%
DPS 2.55 2.52 3.16 2.21 2.19 1.85 2.77 -1.37%
  YoY % 1.19% -20.25% 42.99% 0.91% 18.38% -33.21% -
  Horiz. % 92.06% 90.97% 114.08% 79.78% 79.06% 66.79% 100.00%
NAPS 0.9048 0.7651 0.6784 0.6626 0.6547 0.5735 0.3282 18.40%
  YoY % 18.26% 12.78% 2.38% 1.21% 14.16% 74.74% -
  Horiz. % 275.69% 233.12% 206.70% 201.89% 199.48% 174.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.6900 1.2000 1.0700 1.0500 1.1900 1.0100 0.9900 -
P/RPS 0.54 0.36 0.38 0.49 0.56 0.52 0.56 -0.60%
  YoY % 50.00% -5.26% -22.45% -12.50% 7.69% -7.14% -
  Horiz. % 96.43% 64.29% 67.86% 87.50% 100.00% 92.86% 100.00%
P/EPS 5.07 3.36 8.01 11.31 3.96 5.78 5.20 -0.42%
  YoY % 50.89% -58.05% -29.18% 185.61% -31.49% 11.15% -
  Horiz. % 97.50% 64.62% 154.04% 217.50% 76.15% 111.15% 100.00%
EY 19.72 29.73 12.49 8.84 25.23 17.29 19.25 0.40%
  YoY % -33.67% 138.03% 41.29% -64.96% 45.92% -10.18% -
  Horiz. % 102.44% 154.44% 64.88% 45.92% 131.06% 89.82% 100.00%
DY 4.65 6.67 9.35 6.67 5.86 5.94 8.53 -9.61%
  YoY % -30.28% -28.66% 40.18% 13.82% -1.35% -30.36% -
  Horiz. % 54.51% 78.19% 109.61% 78.19% 68.70% 69.64% 100.00%
P/NAPS 0.61 0.50 0.50 0.50 0.57 0.54 0.99 -7.75%
  YoY % 22.00% 0.00% 0.00% -12.28% 5.56% -45.45% -
  Horiz. % 61.62% 50.51% 50.51% 50.51% 57.58% 54.55% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 -
Price 2.2000 1.2000 1.0700 1.1300 1.2500 1.0500 0.9900 -
P/RPS 0.70 0.36 0.38 0.53 0.58 0.54 0.56 3.79%
  YoY % 94.44% -5.26% -28.30% -8.62% 7.41% -3.57% -
  Horiz. % 125.00% 64.29% 67.86% 94.64% 103.57% 96.43% 100.00%
P/EPS 6.60 3.36 8.01 12.17 4.16 6.01 5.20 4.05%
  YoY % 96.43% -58.05% -34.18% 192.55% -30.78% 15.58% -
  Horiz. % 126.92% 64.62% 154.04% 234.04% 80.00% 115.58% 100.00%
EY 15.15 29.73 12.49 8.21 24.02 16.63 19.25 -3.91%
  YoY % -49.04% 138.03% 52.13% -65.82% 44.44% -13.61% -
  Horiz. % 78.70% 154.44% 64.88% 42.65% 124.78% 86.39% 100.00%
DY 3.58 6.67 9.35 6.19 5.58 5.71 8.53 -13.47%
  YoY % -46.33% -28.66% 51.05% 10.93% -2.28% -33.06% -
  Horiz. % 41.97% 78.19% 109.61% 72.57% 65.42% 66.94% 100.00%
P/NAPS 0.79 0.50 0.50 0.54 0.60 0.56 0.99 -3.69%
  YoY % 58.00% 0.00% -7.41% -10.00% 7.14% -43.43% -
  Horiz. % 79.80% 50.51% 50.51% 54.55% 60.61% 56.57% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers