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 - 130,026
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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers