Highlights

[LTKM] YoY TTM Result on 2008-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     -14.61%    YoY -     43.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 154,074 131,965 138,050 114,793 88,007 87,737 77,401 12.15%
  YoY % 16.75% -4.41% 20.26% 30.44% 0.31% 13.35% -
  Horiz. % 199.06% 170.50% 178.36% 148.31% 113.70% 113.35% 100.00%
PBT 25,144 18,588 19,334 6,833 3,929 13,901 7,919 21.22%
  YoY % 35.27% -3.86% 182.95% 73.91% -71.74% 75.54% -
  Horiz. % 317.51% 234.73% 244.15% 86.29% 49.61% 175.54% 100.00%
Tax -9,251 -4,523 -4,659 -1,346 -100 -1,605 -913 47.08%
  YoY % -104.53% 2.92% -246.14% -1,246.00% 93.77% -75.79% -
  Horiz. % 1,013.25% 495.40% 510.30% 147.43% 10.95% 175.79% 100.00%
NP 15,893 14,065 14,675 5,487 3,829 12,296 7,006 14.62%
  YoY % 13.00% -4.16% 167.45% 43.30% -68.86% 75.51% -
  Horiz. % 226.85% 200.76% 209.46% 78.32% 54.65% 175.51% 100.00%
NP to SH 15,893 14,065 14,675 5,487 3,829 12,296 7,006 14.62%
  YoY % 13.00% -4.16% 167.45% 43.30% -68.86% 75.51% -
  Horiz. % 226.85% 200.76% 209.46% 78.32% 54.65% 175.51% 100.00%
Tax Rate 36.79 % 24.33 % 24.10 % 19.70 % 2.55 % 11.55 % 11.53 % 21.32%
  YoY % 51.21% 0.95% 22.34% 672.55% -77.92% 0.17% -
  Horiz. % 319.08% 211.01% 209.02% 170.86% 22.12% 100.17% 100.00%
Total Cost 138,181 117,900 123,375 109,306 84,178 75,441 70,395 11.89%
  YoY % 17.20% -4.44% 12.87% 29.85% 11.58% 7.17% -
  Horiz. % 196.29% 167.48% 175.26% 155.28% 119.58% 107.17% 100.00%
Net Worth 129,776 117,719 99,536 88,263 86,212 85,180 74,610 9.66%
  YoY % 10.24% 18.27% 12.77% 2.38% 1.21% 14.17% -
  Horiz. % 173.94% 157.78% 133.41% 118.30% 115.55% 114.17% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,607 3,319 3,284 4,105 2,874 2,854 2,408 15.12%
  YoY % 68.96% 1.04% -19.99% 42.82% 0.70% 18.52% -
  Horiz. % 232.84% 137.81% 136.39% 170.46% 119.36% 118.52% 100.00%
Div Payout % 35.28 % 23.60 % 22.38 % 74.82 % 75.07 % 23.21 % 34.38 % 0.43%
  YoY % 49.49% 5.45% -70.09% -0.33% 223.44% -32.49% -
  Horiz. % 102.62% 68.64% 65.10% 217.63% 218.35% 67.51% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 129,776 117,719 99,536 88,263 86,212 85,180 74,610 9.66%
  YoY % 10.24% 18.27% 12.77% 2.38% 1.21% 14.17% -
  Horiz. % 173.94% 157.78% 133.41% 118.30% 115.55% 114.17% 100.00%
NOSH 43,258 42,193 41,130 41,052 41,249 40,952 40,112 1.27%
  YoY % 2.53% 2.58% 0.19% -0.48% 0.73% 2.09% -
  Horiz. % 107.84% 105.19% 102.54% 102.34% 102.83% 102.09% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.32 % 10.66 % 10.63 % 4.78 % 4.35 % 14.01 % 9.05 % 2.21%
  YoY % -3.19% 0.28% 122.38% 9.89% -68.95% 54.81% -
  Horiz. % 114.03% 117.79% 117.46% 52.82% 48.07% 154.81% 100.00%
ROE 12.25 % 11.95 % 14.74 % 6.22 % 4.44 % 14.44 % 9.39 % 4.53%
  YoY % 2.51% -18.93% 136.98% 40.09% -69.25% 53.78% -
  Horiz. % 130.46% 127.26% 156.98% 66.24% 47.28% 153.78% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 356.17 312.76 335.64 279.62 213.35 214.24 192.96 10.75%
  YoY % 13.88% -6.82% 20.03% 31.06% -0.42% 11.03% -
  Horiz. % 184.58% 162.09% 173.94% 144.91% 110.57% 111.03% 100.00%
EPS 36.74 33.33 35.68 13.37 9.28 30.03 17.47 13.18%
  YoY % 10.23% -6.59% 166.87% 44.07% -69.10% 71.89% -
  Horiz. % 210.30% 190.78% 204.24% 76.53% 53.12% 171.89% 100.00%
DPS 13.00 7.87 8.00 10.00 7.00 6.97 6.00 13.75%
  YoY % 65.18% -1.63% -20.00% 42.86% 0.43% 16.17% -
  Horiz. % 216.67% 131.17% 133.33% 166.67% 116.67% 116.17% 100.00%
NAPS 3.0000 2.7900 2.4200 2.1500 2.0900 2.0800 1.8600 8.29%
  YoY % 7.53% 15.29% 12.56% 2.87% 0.48% 11.83% -
  Horiz. % 161.29% 150.00% 130.11% 115.59% 112.37% 111.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 118.42 101.43 106.11 88.23 67.64 67.44 59.49 12.15%
  YoY % 16.75% -4.41% 20.27% 30.44% 0.30% 13.36% -
  Horiz. % 199.06% 170.50% 178.37% 148.31% 113.70% 113.36% 100.00%
EPS 12.22 10.81 11.28 4.22 2.94 9.45 5.38 14.64%
  YoY % 13.04% -4.17% 167.30% 43.54% -68.89% 75.65% -
  Horiz. % 227.14% 200.93% 209.67% 78.44% 54.65% 175.65% 100.00%
DPS 4.31 2.55 2.52 3.16 2.21 2.19 1.85 15.13%
  YoY % 69.02% 1.19% -20.25% 42.99% 0.91% 18.38% -
  Horiz. % 232.97% 137.84% 136.22% 170.81% 119.46% 118.38% 100.00%
NAPS 0.9975 0.9048 0.7651 0.6784 0.6626 0.6547 0.5735 9.66%
  YoY % 10.25% 18.26% 12.78% 2.38% 1.21% 14.16% -
  Horiz. % 173.93% 157.77% 133.41% 118.29% 115.54% 114.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.9400 1.6900 1.2000 1.0700 1.0500 1.1900 1.0100 -
P/RPS 0.54 0.54 0.36 0.38 0.49 0.56 0.52 0.63%
  YoY % 0.00% 50.00% -5.26% -22.45% -12.50% 7.69% -
  Horiz. % 103.85% 103.85% 69.23% 73.08% 94.23% 107.69% 100.00%
P/EPS 5.28 5.07 3.36 8.01 11.31 3.96 5.78 -1.50%
  YoY % 4.14% 50.89% -58.05% -29.18% 185.61% -31.49% -
  Horiz. % 91.35% 87.72% 58.13% 138.58% 195.67% 68.51% 100.00%
EY 18.94 19.72 29.73 12.49 8.84 25.23 17.29 1.53%
  YoY % -3.96% -33.67% 138.03% 41.29% -64.96% 45.92% -
  Horiz. % 109.54% 114.05% 171.95% 72.24% 51.13% 145.92% 100.00%
DY 6.70 4.65 6.67 9.35 6.67 5.86 5.94 2.03%
  YoY % 44.09% -30.28% -28.66% 40.18% 13.82% -1.35% -
  Horiz. % 112.79% 78.28% 112.29% 157.41% 112.29% 98.65% 100.00%
P/NAPS 0.65 0.61 0.50 0.50 0.50 0.57 0.54 3.14%
  YoY % 6.56% 22.00% 0.00% 0.00% -12.28% 5.56% -
  Horiz. % 120.37% 112.96% 92.59% 92.59% 92.59% 105.56% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 -
Price 1.9700 2.2000 1.2000 1.0700 1.1300 1.2500 1.0500 -
P/RPS 0.55 0.70 0.36 0.38 0.53 0.58 0.54 0.31%
  YoY % -21.43% 94.44% -5.26% -28.30% -8.62% 7.41% -
  Horiz. % 101.85% 129.63% 66.67% 70.37% 98.15% 107.41% 100.00%
P/EPS 5.36 6.60 3.36 8.01 12.17 4.16 6.01 -1.89%
  YoY % -18.79% 96.43% -58.05% -34.18% 192.55% -30.78% -
  Horiz. % 89.18% 109.82% 55.91% 133.28% 202.50% 69.22% 100.00%
EY 18.65 15.15 29.73 12.49 8.21 24.02 16.63 1.93%
  YoY % 23.10% -49.04% 138.03% 52.13% -65.82% 44.44% -
  Horiz. % 112.15% 91.10% 178.77% 75.11% 49.37% 144.44% 100.00%
DY 6.60 3.58 6.67 9.35 6.19 5.58 5.71 2.44%
  YoY % 84.36% -46.33% -28.66% 51.05% 10.93% -2.28% -
  Horiz. % 115.59% 62.70% 116.81% 163.75% 108.41% 97.72% 100.00%
P/NAPS 0.66 0.79 0.50 0.50 0.54 0.60 0.56 2.77%
  YoY % -16.46% 58.00% 0.00% -7.41% -10.00% 7.14% -
  Horiz. % 117.86% 141.07% 89.29% 89.29% 96.43% 107.14% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers