Highlights

[LTKM] YoY TTM Result on 2011-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -72.84%    YoY -     -67.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 185,330 167,313 154,162 153,999 135,659 138,011 123,682 6.97%
  YoY % 10.77% 8.53% 0.11% 13.52% -1.70% 11.59% -
  Horiz. % 149.84% 135.28% 124.64% 124.51% 109.68% 111.59% 100.00%
PBT 42,037 25,018 14,149 20,925 18,339 23,692 6,454 36.64%
  YoY % 68.03% 76.82% -32.38% 14.10% -22.59% 267.09% -
  Horiz. % 651.33% 387.64% 219.23% 324.22% 284.15% 367.09% 100.00%
Tax -10,086 -6,222 -5,969 -16,608 -5,162 -5,274 -1,594 35.98%
  YoY % -62.10% -4.24% 64.06% -221.74% 2.12% -230.87% -
  Horiz. % 632.75% 390.34% 374.47% 1,041.91% 323.84% 330.87% 100.00%
NP 31,951 18,796 8,180 4,317 13,177 18,418 4,860 36.85%
  YoY % 69.99% 129.78% 89.48% -67.24% -28.46% 278.97% -
  Horiz. % 657.43% 386.75% 168.31% 88.83% 271.13% 378.97% 100.00%
NP to SH 31,951 18,834 8,212 4,317 13,177 18,418 4,860 36.85%
  YoY % 69.65% 129.35% 90.22% -67.24% -28.46% 278.97% -
  Horiz. % 657.43% 387.53% 168.97% 88.83% 271.13% 378.97% 100.00%
Tax Rate 23.99 % 24.87 % 42.19 % 79.37 % 28.15 % 22.26 % 24.70 % -0.48%
  YoY % -3.54% -41.05% -46.84% 181.95% 26.46% -9.88% -
  Horiz. % 97.13% 100.69% 170.81% 321.34% 113.97% 90.12% 100.00%
Total Cost 153,379 148,517 145,982 149,682 122,482 119,593 118,822 4.34%
  YoY % 3.27% 1.74% -2.47% 22.21% 2.42% 0.65% -
  Horiz. % 129.08% 124.99% 122.86% 125.97% 103.08% 100.65% 100.00%
Net Worth 175,628 141,431 123,829 120,098 119,794 103,204 87,713 12.26%
  YoY % 24.18% 14.22% 3.11% 0.25% 16.07% 17.66% -
  Horiz. % 200.23% 161.24% 141.17% 136.92% 136.57% 117.66% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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 % - % - % 26.35 % 129.90 % 25.19 % 17.83 % 84.47 % -
  YoY % 0.00% 0.00% -79.72% 415.68% 41.28% -78.89% -
  Horiz. % 0.00% 0.00% 31.19% 153.78% 29.82% 21.11% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,628 141,431 123,829 120,098 119,794 103,204 87,713 12.26%
  YoY % 24.18% 14.22% 3.11% 0.25% 16.07% 17.66% -
  Horiz. % 200.23% 161.24% 141.17% 136.92% 136.57% 117.66% 100.00%
NOSH 43,365 43,383 43,372 43,356 42,480 41,117 40,987 0.94%
  YoY % -0.04% 0.03% 0.04% 2.06% 3.31% 0.32% -
  Horiz. % 105.80% 105.85% 105.82% 105.78% 103.64% 100.32% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.24 % 11.23 % 5.31 % 2.80 % 9.71 % 13.35 % 3.93 % 27.93%
  YoY % 53.52% 111.49% 89.64% -71.16% -27.27% 239.69% -
  Horiz. % 438.68% 285.75% 135.11% 71.25% 247.07% 339.69% 100.00%
ROE 18.19 % 13.32 % 6.63 % 3.59 % 11.00 % 17.85 % 5.54 % 21.90%
  YoY % 36.56% 100.90% 84.68% -67.36% -38.38% 222.20% -
  Horiz. % 328.34% 240.43% 119.68% 64.80% 198.56% 322.20% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 427.37 385.66 355.43 355.19 319.35 335.65 301.75 5.97%
  YoY % 10.82% 8.51% 0.07% 11.22% -4.86% 11.23% -
  Horiz. % 141.63% 127.81% 117.79% 117.71% 105.83% 111.23% 100.00%
EPS 73.68 43.41 18.93 9.96 31.02 44.79 11.86 35.57%
  YoY % 69.73% 129.32% 90.06% -67.89% -30.74% 277.66% -
  Horiz. % 621.25% 366.02% 159.61% 83.98% 261.55% 377.66% 100.00%
DPS 0.00 0.00 5.00 13.00 7.81 8.00 10.00 -
  YoY % 0.00% 0.00% -61.54% 66.45% -2.38% -20.00% -
  Horiz. % 0.00% 0.00% 50.00% 130.00% 78.10% 80.00% 100.00%
NAPS 4.0500 3.2600 2.8550 2.7700 2.8200 2.5100 2.1400 11.21%
  YoY % 24.23% 14.19% 3.07% -1.77% 12.35% 17.29% -
  Horiz. % 189.25% 152.34% 133.41% 129.44% 131.78% 117.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 142.45 128.60 118.49 118.37 104.27 106.08 95.06 6.97%
  YoY % 10.77% 8.53% 0.10% 13.52% -1.71% 11.59% -
  Horiz. % 149.85% 135.28% 124.65% 124.52% 109.69% 111.59% 100.00%
EPS 24.56 14.48 6.31 3.32 10.13 14.16 3.74 36.82%
  YoY % 69.61% 129.48% 90.06% -67.23% -28.46% 278.61% -
  Horiz. % 656.68% 387.17% 168.72% 88.77% 270.86% 378.61% 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 1.3499 1.0871 0.9518 0.9231 0.9208 0.7932 0.6742 12.26%
  YoY % 24.17% 14.22% 3.11% 0.25% 16.09% 17.65% -
  Horiz. % 200.22% 161.24% 141.17% 136.92% 136.58% 117.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.8500 2.1000 1.7900 1.6600 1.8200 1.2000 0.9900 -
P/RPS 1.13 0.54 0.50 0.47 0.57 0.36 0.33 22.76%
  YoY % 109.26% 8.00% 6.38% -17.54% 58.33% 9.09% -
  Horiz. % 342.42% 163.64% 151.52% 142.42% 172.73% 109.09% 100.00%
P/EPS 6.58 4.84 9.45 16.67 5.87 2.68 8.35 -3.89%
  YoY % 35.95% -48.78% -43.31% 183.99% 119.03% -67.90% -
  Horiz. % 78.80% 57.96% 113.17% 199.64% 70.30% 32.10% 100.00%
EY 15.19 20.67 10.58 6.00 17.04 37.33 11.98 4.03%
  YoY % -26.51% 95.37% 76.33% -64.79% -54.35% 211.60% -
  Horiz. % 126.79% 172.54% 88.31% 50.08% 142.24% 311.60% 100.00%
DY 0.00 0.00 2.79 7.83 4.29 6.67 10.10 -
  YoY % 0.00% 0.00% -64.37% 82.52% -35.68% -33.96% -
  Horiz. % 0.00% 0.00% 27.62% 77.52% 42.48% 66.04% 100.00%
P/NAPS 1.20 0.64 0.63 0.60 0.65 0.48 0.46 17.32%
  YoY % 87.50% 1.59% 5.00% -7.69% 35.42% 4.35% -
  Horiz. % 260.87% 139.13% 136.96% 130.43% 141.30% 104.35% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 -
Price 4.6000 2.6500 1.8000 1.8600 1.8600 1.2200 0.9500 -
P/RPS 1.08 0.69 0.51 0.52 0.58 0.36 0.31 23.11%
  YoY % 56.52% 35.29% -1.92% -10.34% 61.11% 16.13% -
  Horiz. % 348.39% 222.58% 164.52% 167.74% 187.10% 116.13% 100.00%
P/EPS 6.24 6.10 9.51 18.68 6.00 2.72 8.01 -4.07%
  YoY % 2.30% -35.86% -49.09% 211.33% 120.59% -66.04% -
  Horiz. % 77.90% 76.15% 118.73% 233.21% 74.91% 33.96% 100.00%
EY 16.02 16.38 10.52 5.35 16.68 36.72 12.48 4.25%
  YoY % -2.20% 55.70% 96.64% -67.93% -54.58% 194.23% -
  Horiz. % 128.37% 131.25% 84.29% 42.87% 133.65% 294.23% 100.00%
DY 0.00 0.00 2.78 6.99 4.20 6.56 10.53 -
  YoY % 0.00% 0.00% -60.23% 66.43% -35.98% -37.70% -
  Horiz. % 0.00% 0.00% 26.40% 66.38% 39.89% 62.30% 100.00%
P/NAPS 1.14 0.81 0.63 0.67 0.66 0.49 0.44 17.19%
  YoY % 40.74% 28.57% -5.97% 1.52% 34.69% 11.36% -
  Horiz. % 259.09% 184.09% 143.18% 152.27% 150.00% 111.36% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers