Highlights

[LTKM] YoY TTM Result on 2012-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -99.07%    YoY -     -99.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 188,144 179,772 161,868 155,276 154,074 131,965 138,050 5.29%
  YoY % 4.66% 11.06% 4.25% 0.78% 16.75% -4.41% -
  Horiz. % 136.29% 130.22% 117.25% 112.48% 111.61% 95.59% 100.00%
PBT 53,107 37,769 19,770 14,936 25,144 18,588 19,334 18.33%
  YoY % 40.61% 91.04% 32.36% -40.60% 35.27% -3.86% -
  Horiz. % 274.68% 195.35% 102.26% 77.25% 130.05% 96.14% 100.00%
Tax -11,655 -8,409 -4,719 -14,881 -9,251 -4,523 -4,659 16.50%
  YoY % -38.60% -78.19% 68.29% -60.86% -104.53% 2.92% -
  Horiz. % 250.16% 180.49% 101.29% 319.40% 198.56% 97.08% 100.00%
NP 41,452 29,360 15,051 55 15,893 14,065 14,675 18.88%
  YoY % 41.19% 95.07% 27,265.45% -99.65% 13.00% -4.16% -
  Horiz. % 282.47% 200.07% 102.56% 0.37% 108.30% 95.84% 100.00%
NP to SH 41,452 29,360 15,159 17 15,893 14,065 14,675 18.88%
  YoY % 41.19% 93.68% 89,070.59% -99.89% 13.00% -4.16% -
  Horiz. % 282.47% 200.07% 103.30% 0.12% 108.30% 95.84% 100.00%
Tax Rate 21.95 % 22.26 % 23.87 % 99.63 % 36.79 % 24.33 % 24.10 % -1.54%
  YoY % -1.39% -6.74% -76.04% 170.81% 51.21% 0.95% -
  Horiz. % 91.08% 92.37% 99.05% 413.40% 152.66% 100.95% 100.00%
Total Cost 146,692 150,412 146,817 155,221 138,181 117,900 123,375 2.93%
  YoY % -2.47% 2.45% -5.41% 12.33% 17.20% -4.44% -
  Horiz. % 118.90% 121.91% 119.00% 125.81% 112.00% 95.56% 100.00%
Net Worth 222,477 166,052 139,245 124,205 129,776 117,719 99,536 14.34%
  YoY % 33.98% 19.25% 12.11% -4.29% 10.24% 18.27% -
  Horiz. % 223.51% 166.82% 139.89% 124.78% 130.38% 118.27% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,673 0 0 2,164 5,607 3,319 3,284 17.56%
  YoY % 0.00% 0.00% 0.00% -61.41% 68.96% 1.04% -
  Horiz. % 264.05% 0.00% 0.00% 65.88% 170.71% 101.04% 100.00%
Div Payout % 20.92 % - % - % 12,730.68 % 35.28 % 23.60 % 22.38 % -1.12%
  YoY % 0.00% 0.00% 0.00% 35,984.69% 49.49% 5.45% -
  Horiz. % 93.48% 0.00% 0.00% 56,884.19% 157.64% 105.45% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 222,477 166,052 139,245 124,205 129,776 117,719 99,536 14.34%
  YoY % 33.98% 19.25% 12.11% -4.29% 10.24% 18.27% -
  Horiz. % 223.51% 166.82% 139.89% 124.78% 130.38% 118.27% 100.00%
NOSH 130,104 43,355 43,378 43,277 43,258 42,193 41,130 21.15%
  YoY % 200.09% -0.05% 0.23% 0.04% 2.53% 2.58% -
  Horiz. % 316.32% 105.41% 105.46% 105.22% 105.17% 102.58% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.03 % 16.33 % 9.30 % 0.04 % 10.32 % 10.66 % 10.63 % 12.91%
  YoY % 34.91% 75.59% 23,150.00% -99.61% -3.19% 0.28% -
  Horiz. % 207.24% 153.62% 87.49% 0.38% 97.08% 100.28% 100.00%
ROE 18.63 % 17.68 % 10.89 % 0.01 % 12.25 % 11.95 % 14.74 % 3.98%
  YoY % 5.37% 62.35% 108,800.00% -99.92% 2.51% -18.93% -
  Horiz. % 126.39% 119.95% 73.88% 0.07% 83.11% 81.07% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 144.61 414.65 373.15 358.79 356.17 312.76 335.64 -13.09%
  YoY % -65.12% 11.12% 4.00% 0.74% 13.88% -6.82% -
  Horiz. % 43.08% 123.54% 111.18% 106.90% 106.12% 93.18% 100.00%
EPS 31.86 67.72 34.95 0.04 36.74 33.33 35.68 -1.87%
  YoY % -52.95% 93.76% 87,275.00% -99.89% 10.23% -6.59% -
  Horiz. % 89.29% 189.80% 97.95% 0.11% 102.97% 93.41% 100.00%
DPS 6.67 0.00 0.00 5.00 13.00 7.87 8.00 -2.98%
  YoY % 0.00% 0.00% 0.00% -61.54% 65.18% -1.63% -
  Horiz. % 83.38% 0.00% 0.00% 62.50% 162.50% 98.38% 100.00%
NAPS 1.7100 3.8300 3.2100 2.8700 3.0000 2.7900 2.4200 -5.62%
  YoY % -55.35% 19.31% 11.85% -4.33% 7.53% 15.29% -
  Horiz. % 70.66% 158.26% 132.64% 118.60% 123.97% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 144.61 138.18 124.41 119.35 118.42 101.43 106.11 5.29%
  YoY % 4.65% 11.07% 4.24% 0.79% 16.75% -4.41% -
  Horiz. % 136.28% 130.22% 117.25% 112.48% 111.60% 95.59% 100.00%
EPS 31.86 22.57 11.65 0.01 12.22 10.81 11.28 18.88%
  YoY % 41.16% 93.73% 116,400.00% -99.92% 13.04% -4.17% -
  Horiz. % 282.45% 200.09% 103.28% 0.09% 108.33% 95.83% 100.00%
DPS 6.67 0.00 0.00 1.66 4.31 2.55 2.52 17.60%
  YoY % 0.00% 0.00% 0.00% -61.48% 69.02% 1.19% -
  Horiz. % 264.68% 0.00% 0.00% 65.87% 171.03% 101.19% 100.00%
NAPS 1.7100 1.2763 1.0703 0.9547 0.9975 0.9048 0.7651 14.34%
  YoY % 33.98% 19.25% 12.11% -4.29% 10.25% 18.26% -
  Horiz. % 223.50% 166.81% 139.89% 124.78% 130.38% 118.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.1400 3.4500 1.9000 1.8600 1.9400 1.6900 1.2000 -
P/RPS 1.48 0.83 0.51 0.52 0.54 0.54 0.36 26.56%
  YoY % 78.31% 62.75% -1.92% -3.70% 0.00% 50.00% -
  Horiz. % 411.11% 230.56% 141.67% 144.44% 150.00% 150.00% 100.00%
P/EPS 6.72 5.09 5.44 4,735.05 5.28 5.07 3.36 12.24%
  YoY % 32.02% -6.43% -99.89% 89,578.98% 4.14% 50.89% -
  Horiz. % 200.00% 151.49% 161.90% 140,924.11% 157.14% 150.89% 100.00%
EY 14.89 19.63 18.39 0.02 18.94 19.72 29.73 -10.88%
  YoY % -24.15% 6.74% 91,849.99% -99.89% -3.96% -33.67% -
  Horiz. % 50.08% 66.03% 61.86% 0.07% 63.71% 66.33% 100.00%
DY 3.12 0.00 0.00 2.69 6.70 4.65 6.67 -11.89%
  YoY % 0.00% 0.00% 0.00% -59.85% 44.09% -30.28% -
  Horiz. % 46.78% 0.00% 0.00% 40.33% 100.45% 69.72% 100.00%
P/NAPS 1.25 0.90 0.59 0.65 0.65 0.61 0.50 16.49%
  YoY % 38.89% 52.54% -9.23% 0.00% 6.56% 22.00% -
  Horiz. % 250.00% 180.00% 118.00% 130.00% 130.00% 122.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 -
Price 1.5700 4.5000 1.9800 1.7900 1.9700 2.2000 1.2000 -
P/RPS 1.09 1.09 0.53 0.50 0.55 0.70 0.36 20.27%
  YoY % 0.00% 105.66% 6.00% -9.09% -21.43% 94.44% -
  Horiz. % 302.78% 302.78% 147.22% 138.89% 152.78% 194.44% 100.00%
P/EPS 4.93 6.65 5.67 4,556.85 5.36 6.60 3.36 6.60%
  YoY % -25.86% 17.28% -99.88% 84,915.86% -18.79% 96.43% -
  Horiz. % 146.73% 197.92% 168.75% 135,620.55% 159.52% 196.43% 100.00%
EY 20.29 15.05 17.65 0.02 18.65 15.15 29.73 -6.17%
  YoY % 34.82% -14.73% 88,150.00% -99.89% 23.10% -49.04% -
  Horiz. % 68.25% 50.62% 59.37% 0.07% 62.73% 50.96% 100.00%
DY 4.25 0.00 0.00 2.79 6.60 3.58 6.67 -7.23%
  YoY % 0.00% 0.00% 0.00% -57.73% 84.36% -46.33% -
  Horiz. % 63.72% 0.00% 0.00% 41.83% 98.95% 53.67% 100.00%
P/NAPS 0.92 1.17 0.62 0.62 0.66 0.79 0.50 10.69%
  YoY % -21.37% 88.71% 0.00% -6.06% -16.46% 58.00% -
  Horiz. % 184.00% 234.00% 124.00% 124.00% 132.00% 158.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers