Highlights

[LTKM] YoY TTM Result on 2011-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -0.75%    YoY -     13.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 179,772 161,868 155,276 154,074 131,965 138,050 114,793 7.76%
  YoY % 11.06% 4.25% 0.78% 16.75% -4.41% 20.26% -
  Horiz. % 156.61% 141.01% 135.27% 134.22% 114.96% 120.26% 100.00%
PBT 37,769 19,770 14,936 25,144 18,588 19,334 6,833 32.95%
  YoY % 91.04% 32.36% -40.60% 35.27% -3.86% 182.95% -
  Horiz. % 552.74% 289.33% 218.59% 367.98% 272.03% 282.95% 100.00%
Tax -8,409 -4,719 -14,881 -9,251 -4,523 -4,659 -1,346 35.69%
  YoY % -78.19% 68.29% -60.86% -104.53% 2.92% -246.14% -
  Horiz. % 624.74% 350.59% 1,105.57% 687.30% 336.03% 346.14% 100.00%
NP 29,360 15,051 55 15,893 14,065 14,675 5,487 32.24%
  YoY % 95.07% 27,265.45% -99.65% 13.00% -4.16% 167.45% -
  Horiz. % 535.08% 274.30% 1.00% 289.65% 256.33% 267.45% 100.00%
NP to SH 29,360 15,159 17 15,893 14,065 14,675 5,487 32.24%
  YoY % 93.68% 89,070.59% -99.89% 13.00% -4.16% 167.45% -
  Horiz. % 535.08% 276.27% 0.31% 289.65% 256.33% 267.45% 100.00%
Tax Rate 22.26 % 23.87 % 99.63 % 36.79 % 24.33 % 24.10 % 19.70 % 2.06%
  YoY % -6.74% -76.04% 170.81% 51.21% 0.95% 22.34% -
  Horiz. % 112.99% 121.17% 505.74% 186.75% 123.50% 122.34% 100.00%
Total Cost 150,412 146,817 155,221 138,181 117,900 123,375 109,306 5.46%
  YoY % 2.45% -5.41% 12.33% 17.20% -4.44% 12.87% -
  Horiz. % 137.61% 134.32% 142.01% 126.42% 107.86% 112.87% 100.00%
Net Worth 166,052 139,245 124,205 129,776 117,719 99,536 88,263 11.10%
  YoY % 19.25% 12.11% -4.29% 10.24% 18.27% 12.77% -
  Horiz. % 188.13% 157.76% 140.72% 147.03% 133.37% 112.77% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 2,164 5,607 3,319 3,284 4,105 -
  YoY % 0.00% 0.00% -61.41% 68.96% 1.04% -19.99% -
  Horiz. % 0.00% 0.00% 52.72% 136.59% 80.85% 80.01% 100.00%
Div Payout % - % - % 12,730.68 % 35.28 % 23.60 % 22.38 % 74.82 % -
  YoY % 0.00% 0.00% 35,984.69% 49.49% 5.45% -70.09% -
  Horiz. % 0.00% 0.00% 17,015.08% 47.15% 31.54% 29.91% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 166,052 139,245 124,205 129,776 117,719 99,536 88,263 11.10%
  YoY % 19.25% 12.11% -4.29% 10.24% 18.27% 12.77% -
  Horiz. % 188.13% 157.76% 140.72% 147.03% 133.37% 112.77% 100.00%
NOSH 43,355 43,378 43,277 43,258 42,193 41,130 41,052 0.91%
  YoY % -0.05% 0.23% 0.04% 2.53% 2.58% 0.19% -
  Horiz. % 105.61% 105.67% 105.42% 105.37% 102.78% 100.19% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.33 % 9.30 % 0.04 % 10.32 % 10.66 % 10.63 % 4.78 % 22.71%
  YoY % 75.59% 23,150.00% -99.61% -3.19% 0.28% 122.38% -
  Horiz. % 341.63% 194.56% 0.84% 215.90% 223.01% 222.38% 100.00%
ROE 17.68 % 10.89 % 0.01 % 12.25 % 11.95 % 14.74 % 6.22 % 19.01%
  YoY % 62.35% 108,800.00% -99.92% 2.51% -18.93% 136.98% -
  Horiz. % 284.24% 175.08% 0.16% 196.95% 192.12% 236.98% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 414.65 373.15 358.79 356.17 312.76 335.64 279.62 6.78%
  YoY % 11.12% 4.00% 0.74% 13.88% -6.82% 20.03% -
  Horiz. % 148.29% 133.45% 128.31% 127.38% 111.85% 120.03% 100.00%
EPS 67.72 34.95 0.04 36.74 33.33 35.68 13.37 31.03%
  YoY % 93.76% 87,275.00% -99.89% 10.23% -6.59% 166.87% -
  Horiz. % 506.51% 261.41% 0.30% 274.79% 249.29% 266.87% 100.00%
DPS 0.00 0.00 5.00 13.00 7.87 8.00 10.00 -
  YoY % 0.00% 0.00% -61.54% 65.18% -1.63% -20.00% -
  Horiz. % 0.00% 0.00% 50.00% 130.00% 78.70% 80.00% 100.00%
NAPS 3.8300 3.2100 2.8700 3.0000 2.7900 2.4200 2.1500 10.10%
  YoY % 19.31% 11.85% -4.33% 7.53% 15.29% 12.56% -
  Horiz. % 178.14% 149.30% 133.49% 139.53% 129.77% 112.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 138.18 124.41 119.35 118.42 101.43 106.11 88.23 7.76%
  YoY % 11.07% 4.24% 0.79% 16.75% -4.41% 20.27% -
  Horiz. % 156.61% 141.01% 135.27% 134.22% 114.96% 120.27% 100.00%
EPS 22.57 11.65 0.01 12.22 10.81 11.28 4.22 32.23%
  YoY % 93.73% 116,400.00% -99.92% 13.04% -4.17% 167.30% -
  Horiz. % 534.83% 276.07% 0.24% 289.57% 256.16% 267.30% 100.00%
DPS 0.00 0.00 1.66 4.31 2.55 2.52 3.16 -
  YoY % 0.00% 0.00% -61.48% 69.02% 1.19% -20.25% -
  Horiz. % 0.00% 0.00% 52.53% 136.39% 80.70% 79.75% 100.00%
NAPS 1.2763 1.0703 0.9547 0.9975 0.9048 0.7651 0.6784 11.10%
  YoY % 19.25% 12.11% -4.29% 10.25% 18.26% 12.78% -
  Horiz. % 188.13% 157.77% 140.73% 147.04% 133.37% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.4500 1.9000 1.8600 1.9400 1.6900 1.2000 1.0700 -
P/RPS 0.83 0.51 0.52 0.54 0.54 0.36 0.38 13.90%
  YoY % 62.75% -1.92% -3.70% 0.00% 50.00% -5.26% -
  Horiz. % 218.42% 134.21% 136.84% 142.11% 142.11% 94.74% 100.00%
P/EPS 5.09 5.44 4,735.05 5.28 5.07 3.36 8.01 -7.28%
  YoY % -6.43% -99.89% 89,578.98% 4.14% 50.89% -58.05% -
  Horiz. % 63.55% 67.92% 59,114.23% 65.92% 63.30% 41.95% 100.00%
EY 19.63 18.39 0.02 18.94 19.72 29.73 12.49 7.82%
  YoY % 6.74% 91,849.99% -99.89% -3.96% -33.67% 138.03% -
  Horiz. % 157.17% 147.24% 0.16% 151.64% 157.89% 238.03% 100.00%
DY 0.00 0.00 2.69 6.70 4.65 6.67 9.35 -
  YoY % 0.00% 0.00% -59.85% 44.09% -30.28% -28.66% -
  Horiz. % 0.00% 0.00% 28.77% 71.66% 49.73% 71.34% 100.00%
P/NAPS 0.90 0.59 0.65 0.65 0.61 0.50 0.50 10.29%
  YoY % 52.54% -9.23% 0.00% 6.56% 22.00% 0.00% -
  Horiz. % 180.00% 118.00% 130.00% 130.00% 122.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 -
Price 4.5000 1.9800 1.7900 1.9700 2.2000 1.2000 1.0700 -
P/RPS 1.09 0.53 0.50 0.55 0.70 0.36 0.38 19.19%
  YoY % 105.66% 6.00% -9.09% -21.43% 94.44% -5.26% -
  Horiz. % 286.84% 139.47% 131.58% 144.74% 184.21% 94.74% 100.00%
P/EPS 6.65 5.67 4,556.85 5.36 6.60 3.36 8.01 -3.05%
  YoY % 17.28% -99.88% 84,915.86% -18.79% 96.43% -58.05% -
  Horiz. % 83.02% 70.79% 56,889.52% 66.92% 82.40% 41.95% 100.00%
EY 15.05 17.65 0.02 18.65 15.15 29.73 12.49 3.15%
  YoY % -14.73% 88,150.00% -99.89% 23.10% -49.04% 138.03% -
  Horiz. % 120.50% 141.31% 0.16% 149.32% 121.30% 238.03% 100.00%
DY 0.00 0.00 2.79 6.60 3.58 6.67 9.35 -
  YoY % 0.00% 0.00% -57.73% 84.36% -46.33% -28.66% -
  Horiz. % 0.00% 0.00% 29.84% 70.59% 38.29% 71.34% 100.00%
P/NAPS 1.17 0.62 0.62 0.66 0.79 0.50 0.50 15.21%
  YoY % 88.71% 0.00% -6.06% -16.46% 58.00% 0.00% -
  Horiz. % 234.00% 124.00% 124.00% 132.00% 158.00% 100.00% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers