Highlights

[LTKM] YoY TTM Result on 2009-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     65.15%    YoY -     167.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 155,276 154,074 131,965 138,050 114,793 88,007 87,737 9.97%
  YoY % 0.78% 16.75% -4.41% 20.26% 30.44% 0.31% -
  Horiz. % 176.98% 175.61% 150.41% 157.35% 130.84% 100.31% 100.00%
PBT 14,936 25,144 18,588 19,334 6,833 3,929 13,901 1.20%
  YoY % -40.60% 35.27% -3.86% 182.95% 73.91% -71.74% -
  Horiz. % 107.45% 180.88% 133.72% 139.08% 49.15% 28.26% 100.00%
Tax -14,881 -9,251 -4,523 -4,659 -1,346 -100 -1,605 44.89%
  YoY % -60.86% -104.53% 2.92% -246.14% -1,246.00% 93.77% -
  Horiz. % 927.17% 576.39% 281.81% 290.28% 83.86% 6.23% 100.00%
NP 55 15,893 14,065 14,675 5,487 3,829 12,296 -59.38%
  YoY % -99.65% 13.00% -4.16% 167.45% 43.30% -68.86% -
  Horiz. % 0.45% 129.25% 114.39% 119.35% 44.62% 31.14% 100.00%
NP to SH 17 15,893 14,065 14,675 5,487 3,829 12,296 -66.59%
  YoY % -99.89% 13.00% -4.16% 167.45% 43.30% -68.86% -
  Horiz. % 0.14% 129.25% 114.39% 119.35% 44.62% 31.14% 100.00%
Tax Rate 99.63 % 36.79 % 24.33 % 24.10 % 19.70 % 2.55 % 11.55 % 43.16%
  YoY % 170.81% 51.21% 0.95% 22.34% 672.55% -77.92% -
  Horiz. % 862.60% 318.53% 210.65% 208.66% 170.56% 22.08% 100.00%
Total Cost 155,221 138,181 117,900 123,375 109,306 84,178 75,441 12.77%
  YoY % 12.33% 17.20% -4.44% 12.87% 29.85% 11.58% -
  Horiz. % 205.75% 183.16% 156.28% 163.54% 144.89% 111.58% 100.00%
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48%
  YoY % -4.29% 10.24% 18.27% 12.77% 2.38% 1.21% -
  Horiz. % 145.81% 152.35% 138.20% 116.85% 103.62% 101.21% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,164 5,607 3,319 3,284 4,105 2,874 2,854 -4.51%
  YoY % -61.41% 68.96% 1.04% -19.99% 42.82% 0.70% -
  Horiz. % 75.82% 196.45% 116.27% 115.08% 143.82% 100.70% 100.00%
Div Payout % 12,730.68 % 35.28 % 23.60 % 22.38 % 74.82 % 75.07 % 23.21 % 185.83%
  YoY % 35,984.69% 49.49% 5.45% -70.09% -0.33% 223.44% -
  Horiz. % 54,849.98% 152.00% 101.68% 96.42% 322.36% 323.44% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48%
  YoY % -4.29% 10.24% 18.27% 12.77% 2.38% 1.21% -
  Horiz. % 145.81% 152.35% 138.20% 116.85% 103.62% 101.21% 100.00%
NOSH 43,277 43,258 42,193 41,130 41,052 41,249 40,952 0.92%
  YoY % 0.04% 2.53% 2.58% 0.19% -0.48% 0.73% -
  Horiz. % 105.68% 105.63% 103.03% 100.44% 100.24% 100.73% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.04 % 10.32 % 10.66 % 10.63 % 4.78 % 4.35 % 14.01 % -62.30%
  YoY % -99.61% -3.19% 0.28% 122.38% 9.89% -68.95% -
  Horiz. % 0.29% 73.66% 76.09% 75.87% 34.12% 31.05% 100.00%
ROE 0.01 % 12.25 % 11.95 % 14.74 % 6.22 % 4.44 % 14.44 % -70.22%
  YoY % -99.92% 2.51% -18.93% 136.98% 40.09% -69.25% -
  Horiz. % 0.07% 84.83% 82.76% 102.08% 43.07% 30.75% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 358.79 356.17 312.76 335.64 279.62 213.35 214.24 8.97%
  YoY % 0.74% 13.88% -6.82% 20.03% 31.06% -0.42% -
  Horiz. % 167.47% 166.25% 145.99% 156.67% 130.52% 99.58% 100.00%
EPS 0.04 36.74 33.33 35.68 13.37 9.28 30.03 -66.80%
  YoY % -99.89% 10.23% -6.59% 166.87% 44.07% -69.10% -
  Horiz. % 0.13% 122.34% 110.99% 118.81% 44.52% 30.90% 100.00%
DPS 5.00 13.00 7.87 8.00 10.00 7.00 6.97 -5.38%
  YoY % -61.54% 65.18% -1.63% -20.00% 42.86% 0.43% -
  Horiz. % 71.74% 186.51% 112.91% 114.78% 143.47% 100.43% 100.00%
NAPS 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 2.0800 5.51%
  YoY % -4.33% 7.53% 15.29% 12.56% 2.87% 0.48% -
  Horiz. % 137.98% 144.23% 134.13% 116.35% 103.37% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 119.35 118.42 101.43 106.11 88.23 67.64 67.44 9.97%
  YoY % 0.79% 16.75% -4.41% 20.27% 30.44% 0.30% -
  Horiz. % 176.97% 175.59% 150.40% 157.34% 130.83% 100.30% 100.00%
EPS 0.01 12.22 10.81 11.28 4.22 2.94 9.45 -68.04%
  YoY % -99.92% 13.04% -4.17% 167.30% 43.54% -68.89% -
  Horiz. % 0.11% 129.31% 114.39% 119.37% 44.66% 31.11% 100.00%
DPS 1.66 4.31 2.55 2.52 3.16 2.21 2.19 -4.51%
  YoY % -61.48% 69.02% 1.19% -20.25% 42.99% 0.91% -
  Horiz. % 75.80% 196.80% 116.44% 115.07% 144.29% 100.91% 100.00%
NAPS 0.9547 0.9975 0.9048 0.7651 0.6784 0.6626 0.6547 6.48%
  YoY % -4.29% 10.25% 18.26% 12.78% 2.38% 1.21% -
  Horiz. % 145.82% 152.36% 138.20% 116.86% 103.62% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 1.1900 -
P/RPS 0.52 0.54 0.54 0.36 0.38 0.49 0.56 -1.23%
  YoY % -3.70% 0.00% 50.00% -5.26% -22.45% -12.50% -
  Horiz. % 92.86% 96.43% 96.43% 64.29% 67.86% 87.50% 100.00%
P/EPS 4,735.05 5.28 5.07 3.36 8.01 11.31 3.96 225.44%
  YoY % 89,578.98% 4.14% 50.89% -58.05% -29.18% 185.61% -
  Horiz. % 119,571.96% 133.33% 128.03% 84.85% 202.27% 285.61% 100.00%
EY 0.02 18.94 19.72 29.73 12.49 8.84 25.23 -69.55%
  YoY % -99.89% -3.96% -33.67% 138.03% 41.29% -64.96% -
  Horiz. % 0.08% 75.07% 78.16% 117.84% 49.50% 35.04% 100.00%
DY 2.69 6.70 4.65 6.67 9.35 6.67 5.86 -12.16%
  YoY % -59.85% 44.09% -30.28% -28.66% 40.18% 13.82% -
  Horiz. % 45.90% 114.33% 79.35% 113.82% 159.56% 113.82% 100.00%
P/NAPS 0.65 0.65 0.61 0.50 0.50 0.50 0.57 2.21%
  YoY % 0.00% 6.56% 22.00% 0.00% 0.00% -12.28% -
  Horiz. % 114.04% 114.04% 107.02% 87.72% 87.72% 87.72% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 1.2500 -
P/RPS 0.50 0.55 0.70 0.36 0.38 0.53 0.58 -2.44%
  YoY % -9.09% -21.43% 94.44% -5.26% -28.30% -8.62% -
  Horiz. % 86.21% 94.83% 120.69% 62.07% 65.52% 91.38% 100.00%
P/EPS 4,556.85 5.36 6.60 3.36 8.01 12.17 4.16 220.73%
  YoY % 84,915.86% -18.79% 96.43% -58.05% -34.18% 192.55% -
  Horiz. % 109,539.67% 128.85% 158.65% 80.77% 192.55% 292.55% 100.00%
EY 0.02 18.65 15.15 29.73 12.49 8.21 24.02 -69.29%
  YoY % -99.89% 23.10% -49.04% 138.03% 52.13% -65.82% -
  Horiz. % 0.08% 77.64% 63.07% 123.77% 52.00% 34.18% 100.00%
DY 2.79 6.60 3.58 6.67 9.35 6.19 5.58 -10.90%
  YoY % -57.73% 84.36% -46.33% -28.66% 51.05% 10.93% -
  Horiz. % 50.00% 118.28% 64.16% 119.53% 167.56% 110.93% 100.00%
P/NAPS 0.62 0.66 0.79 0.50 0.50 0.54 0.60 0.55%
  YoY % -6.06% -16.46% 58.00% 0.00% -7.41% -10.00% -
  Horiz. % 103.33% 110.00% 131.67% 83.33% 83.33% 90.00% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers