Highlights

[LTKM] YoY TTM Result on 2010-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -13.40%    YoY -     -4.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 161,868 155,276 154,074 131,965 138,050 114,793 88,007 10.68%
  YoY % 4.25% 0.78% 16.75% -4.41% 20.26% 30.44% -
  Horiz. % 183.93% 176.44% 175.07% 149.95% 156.86% 130.44% 100.00%
PBT 19,770 14,936 25,144 18,588 19,334 6,833 3,929 30.87%
  YoY % 32.36% -40.60% 35.27% -3.86% 182.95% 73.91% -
  Horiz. % 503.18% 380.15% 639.96% 473.10% 492.08% 173.91% 100.00%
Tax -4,719 -14,881 -9,251 -4,523 -4,659 -1,346 -100 89.99%
  YoY % 68.29% -60.86% -104.53% 2.92% -246.14% -1,246.00% -
  Horiz. % 4,719.00% 14,881.00% 9,251.00% 4,523.00% 4,659.00% 1,346.00% 100.00%
NP 15,051 55 15,893 14,065 14,675 5,487 3,829 25.60%
  YoY % 27,265.45% -99.65% 13.00% -4.16% 167.45% 43.30% -
  Horiz. % 393.08% 1.44% 415.07% 367.33% 383.26% 143.30% 100.00%
NP to SH 15,159 17 15,893 14,065 14,675 5,487 3,829 25.75%
  YoY % 89,070.59% -99.89% 13.00% -4.16% 167.45% 43.30% -
  Horiz. % 395.90% 0.44% 415.07% 367.33% 383.26% 143.30% 100.00%
Tax Rate 23.87 % 99.63 % 36.79 % 24.33 % 24.10 % 19.70 % 2.55 % 45.12%
  YoY % -76.04% 170.81% 51.21% 0.95% 22.34% 672.55% -
  Horiz. % 936.08% 3,907.06% 1,442.75% 954.12% 945.10% 772.55% 100.00%
Total Cost 146,817 155,221 138,181 117,900 123,375 109,306 84,178 9.70%
  YoY % -5.41% 12.33% 17.20% -4.44% 12.87% 29.85% -
  Horiz. % 174.41% 184.40% 164.15% 140.06% 146.56% 129.85% 100.00%
Net Worth 139,245 124,205 129,776 117,719 99,536 88,263 86,212 8.31%
  YoY % 12.11% -4.29% 10.24% 18.27% 12.77% 2.38% -
  Horiz. % 161.51% 144.07% 150.53% 136.55% 115.46% 102.38% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 2,164 5,607 3,319 3,284 4,105 2,874 -
  YoY % 0.00% -61.41% 68.96% 1.04% -19.99% 42.82% -
  Horiz. % 0.00% 75.29% 195.08% 115.46% 114.27% 142.82% 100.00%
Div Payout % - % 12,730.68 % 35.28 % 23.60 % 22.38 % 74.82 % 75.07 % -
  YoY % 0.00% 35,984.69% 49.49% 5.45% -70.09% -0.33% -
  Horiz. % 0.00% 16,958.41% 47.00% 31.44% 29.81% 99.67% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,245 124,205 129,776 117,719 99,536 88,263 86,212 8.31%
  YoY % 12.11% -4.29% 10.24% 18.27% 12.77% 2.38% -
  Horiz. % 161.51% 144.07% 150.53% 136.55% 115.46% 102.38% 100.00%
NOSH 43,378 43,277 43,258 42,193 41,130 41,052 41,249 0.84%
  YoY % 0.23% 0.04% 2.53% 2.58% 0.19% -0.48% -
  Horiz. % 105.16% 104.91% 104.87% 102.29% 99.71% 99.52% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.30 % 0.04 % 10.32 % 10.66 % 10.63 % 4.78 % 4.35 % 13.49%
  YoY % 23,150.00% -99.61% -3.19% 0.28% 122.38% 9.89% -
  Horiz. % 213.79% 0.92% 237.24% 245.06% 244.37% 109.89% 100.00%
ROE 10.89 % 0.01 % 12.25 % 11.95 % 14.74 % 6.22 % 4.44 % 16.11%
  YoY % 108,800.00% -99.92% 2.51% -18.93% 136.98% 40.09% -
  Horiz. % 245.27% 0.23% 275.90% 269.14% 331.98% 140.09% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 373.15 358.79 356.17 312.76 335.64 279.62 213.35 9.76%
  YoY % 4.00% 0.74% 13.88% -6.82% 20.03% 31.06% -
  Horiz. % 174.90% 168.17% 166.94% 146.59% 157.32% 131.06% 100.00%
EPS 34.95 0.04 36.74 33.33 35.68 13.37 9.28 24.71%
  YoY % 87,275.00% -99.89% 10.23% -6.59% 166.87% 44.07% -
  Horiz. % 376.62% 0.43% 395.91% 359.16% 384.48% 144.07% 100.00%
DPS 0.00 5.00 13.00 7.87 8.00 10.00 7.00 -
  YoY % 0.00% -61.54% 65.18% -1.63% -20.00% 42.86% -
  Horiz. % 0.00% 71.43% 185.71% 112.43% 114.29% 142.86% 100.00%
NAPS 3.2100 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 7.41%
  YoY % 11.85% -4.33% 7.53% 15.29% 12.56% 2.87% -
  Horiz. % 153.59% 137.32% 143.54% 133.49% 115.79% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 124.41 119.35 118.42 101.43 106.11 88.23 67.64 10.68%
  YoY % 4.24% 0.79% 16.75% -4.41% 20.27% 30.44% -
  Horiz. % 183.93% 176.45% 175.07% 149.96% 156.87% 130.44% 100.00%
EPS 11.65 0.01 12.22 10.81 11.28 4.22 2.94 25.77%
  YoY % 116,400.00% -99.92% 13.04% -4.17% 167.30% 43.54% -
  Horiz. % 396.26% 0.34% 415.65% 367.69% 383.67% 143.54% 100.00%
DPS 0.00 1.66 4.31 2.55 2.52 3.16 2.21 -
  YoY % 0.00% -61.48% 69.02% 1.19% -20.25% 42.99% -
  Horiz. % 0.00% 75.11% 195.02% 115.38% 114.03% 142.99% 100.00%
NAPS 1.0703 0.9547 0.9975 0.9048 0.7651 0.6784 0.6626 8.31%
  YoY % 12.11% -4.29% 10.25% 18.26% 12.78% 2.38% -
  Horiz. % 161.53% 144.08% 150.54% 136.55% 115.47% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.9000 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 -
P/RPS 0.51 0.52 0.54 0.54 0.36 0.38 0.49 0.67%
  YoY % -1.92% -3.70% 0.00% 50.00% -5.26% -22.45% -
  Horiz. % 104.08% 106.12% 110.20% 110.20% 73.47% 77.55% 100.00%
P/EPS 5.44 4,735.05 5.28 5.07 3.36 8.01 11.31 -11.47%
  YoY % -99.89% 89,578.98% 4.14% 50.89% -58.05% -29.18% -
  Horiz. % 48.10% 41,866.04% 46.68% 44.83% 29.71% 70.82% 100.00%
EY 18.39 0.02 18.94 19.72 29.73 12.49 8.84 12.97%
  YoY % 91,849.99% -99.89% -3.96% -33.67% 138.03% 41.29% -
  Horiz. % 208.03% 0.23% 214.25% 223.08% 336.31% 141.29% 100.00%
DY 0.00 2.69 6.70 4.65 6.67 9.35 6.67 -
  YoY % 0.00% -59.85% 44.09% -30.28% -28.66% 40.18% -
  Horiz. % 0.00% 40.33% 100.45% 69.72% 100.00% 140.18% 100.00%
P/NAPS 0.59 0.65 0.65 0.61 0.50 0.50 0.50 2.79%
  YoY % -9.23% 0.00% 6.56% 22.00% 0.00% 0.00% -
  Horiz. % 118.00% 130.00% 130.00% 122.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 1.9800 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 -
P/RPS 0.53 0.50 0.55 0.70 0.36 0.38 0.53 -
  YoY % 6.00% -9.09% -21.43% 94.44% -5.26% -28.30% -
  Horiz. % 100.00% 94.34% 103.77% 132.08% 67.92% 71.70% 100.00%
P/EPS 5.67 4,556.85 5.36 6.60 3.36 8.01 12.17 -11.94%
  YoY % -99.88% 84,915.86% -18.79% 96.43% -58.05% -34.18% -
  Horiz. % 46.59% 37,443.30% 44.04% 54.23% 27.61% 65.82% 100.00%
EY 17.65 0.02 18.65 15.15 29.73 12.49 8.21 13.59%
  YoY % 88,150.00% -99.89% 23.10% -49.04% 138.03% 52.13% -
  Horiz. % 214.98% 0.24% 227.16% 184.53% 362.12% 152.13% 100.00%
DY 0.00 2.79 6.60 3.58 6.67 9.35 6.19 -
  YoY % 0.00% -57.73% 84.36% -46.33% -28.66% 51.05% -
  Horiz. % 0.00% 45.07% 106.62% 57.84% 107.75% 151.05% 100.00%
P/NAPS 0.62 0.62 0.66 0.79 0.50 0.50 0.54 2.33%
  YoY % 0.00% -6.06% -16.46% 58.00% 0.00% -7.41% -
  Horiz. % 114.81% 114.81% 122.22% 146.30% 92.59% 92.59% 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.
 


 

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