Highlights

[LTKM] YoY TTM Result on 2012-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -40.95%    YoY -     9.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 178,638 187,376 173,877 153,150 156,421 142,431 135,863 4.67%
  YoY % -4.66% 7.76% 13.53% -2.09% 9.82% 4.83% -
  Horiz. % 131.48% 137.92% 127.98% 112.72% 115.13% 104.83% 100.00%
PBT 42,140 45,292 30,795 8,272 21,878 20,763 24,472 9.48%
  YoY % -6.96% 47.08% 272.28% -62.19% 5.37% -15.16% -
  Horiz. % 172.20% 185.08% 125.84% 33.80% 89.40% 84.84% 100.00%
Tax -7,286 -11,129 -8,277 -3,455 -17,442 -6,220 -5,405 5.10%
  YoY % 34.53% -34.46% -139.57% 80.19% -180.42% -15.08% -
  Horiz. % 134.80% 205.90% 153.14% 63.92% 322.70% 115.08% 100.00%
NP 34,854 34,163 22,518 4,817 4,436 14,543 19,067 10.57%
  YoY % 2.02% 51.71% 367.47% 8.59% -69.50% -23.73% -
  Horiz. % 182.80% 179.17% 118.10% 25.26% 23.27% 76.27% 100.00%
NP to SH 34,854 34,163 22,556 4,849 4,436 14,543 19,067 10.57%
  YoY % 2.02% 51.46% 365.17% 9.31% -69.50% -23.73% -
  Horiz. % 182.80% 179.17% 118.30% 25.43% 23.27% 76.27% 100.00%
Tax Rate 17.29 % 24.57 % 26.88 % 41.77 % 79.72 % 29.96 % 22.09 % -4.00%
  YoY % -29.63% -8.59% -35.65% -47.60% 166.09% 35.63% -
  Horiz. % 78.27% 111.23% 121.68% 189.09% 360.89% 135.63% 100.00%
Total Cost 143,784 153,213 151,359 148,333 151,985 127,888 116,796 3.52%
  YoY % -6.15% 1.22% 2.04% -2.40% 18.84% 9.50% -
  Horiz. % 123.11% 131.18% 129.59% 127.00% 130.13% 109.50% 100.00%
Net Worth 221,176 177,375 147,445 125,687 125,350 125,581 106,947 12.87%
  YoY % 24.69% 20.30% 17.31% 0.27% -0.18% 17.42% -
  Horiz. % 206.81% 165.85% 137.87% 117.52% 117.21% 117.42% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,589 4,336 0 2,164 5,607 3,319 3,284 14.97%
  YoY % 75.00% 0.00% 0.00% -61.41% 68.96% 1.04% -
  Horiz. % 231.05% 132.02% 0.00% 65.88% 170.71% 101.04% 100.00%
Div Payout % 21.78 % 12.69 % - % 44.63 % 126.41 % 22.82 % 17.23 % 3.98%
  YoY % 71.63% 0.00% 0.00% -64.69% 453.94% 32.44% -
  Horiz. % 126.41% 73.65% 0.00% 259.02% 733.66% 132.44% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 221,176 177,375 147,445 125,687 125,350 125,581 106,947 12.87%
  YoY % 24.69% 20.30% 17.31% 0.27% -0.18% 17.42% -
  Horiz. % 206.81% 165.85% 137.87% 117.52% 117.21% 117.42% 100.00%
NOSH 130,104 43,368 43,366 43,340 43,373 42,860 41,133 21.15%
  YoY % 200.00% 0.00% 0.06% -0.08% 1.20% 4.20% -
  Horiz. % 316.30% 105.43% 105.43% 105.37% 105.45% 104.20% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.51 % 18.23 % 12.95 % 3.15 % 2.84 % 10.21 % 14.03 % 5.65%
  YoY % 7.02% 40.77% 311.11% 10.92% -72.18% -27.23% -
  Horiz. % 139.06% 129.94% 92.30% 22.45% 20.24% 72.77% 100.00%
ROE 15.76 % 19.26 % 15.30 % 3.86 % 3.54 % 11.58 % 17.83 % -2.03%
  YoY % -18.17% 25.88% 296.37% 9.04% -69.43% -35.05% -
  Horiz. % 88.39% 108.02% 85.81% 21.65% 19.85% 64.95% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.30 432.06 400.95 353.36 360.63 332.31 330.30 -13.60%
  YoY % -68.22% 7.76% 13.47% -2.02% 8.52% 0.61% -
  Horiz. % 41.57% 130.81% 121.39% 106.98% 109.18% 100.61% 100.00%
EPS 26.79 78.77 52.01 11.19 10.23 33.93 46.35 -8.73%
  YoY % -65.99% 51.45% 364.79% 9.38% -69.85% -26.80% -
  Horiz. % 57.80% 169.95% 112.21% 24.14% 22.07% 73.20% 100.00%
DPS 5.83 10.00 0.00 5.00 13.00 7.74 8.00 -5.13%
  YoY % -41.70% 0.00% 0.00% -61.54% 67.96% -3.25% -
  Horiz. % 72.88% 125.00% 0.00% 62.50% 162.50% 96.75% 100.00%
NAPS 1.7000 4.0900 3.4000 2.9000 2.8900 2.9300 2.6000 -6.83%
  YoY % -58.44% 20.29% 17.24% 0.35% -1.37% 12.69% -
  Horiz. % 65.38% 157.31% 130.77% 111.54% 111.15% 112.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.30 144.02 133.64 117.71 120.23 109.47 104.43 4.66%
  YoY % -4.67% 7.77% 13.53% -2.10% 9.83% 4.83% -
  Horiz. % 131.48% 137.91% 127.97% 112.72% 115.13% 104.83% 100.00%
EPS 26.79 26.26 17.34 3.73 3.41 11.18 14.66 10.57%
  YoY % 2.02% 51.44% 364.88% 9.38% -69.50% -23.74% -
  Horiz. % 182.74% 179.13% 118.28% 25.44% 23.26% 76.26% 100.00%
DPS 5.83 3.33 0.00 1.66 4.31 2.55 2.52 15.00%
  YoY % 75.08% 0.00% 0.00% -61.48% 69.02% 1.19% -
  Horiz. % 231.35% 132.14% 0.00% 65.87% 171.03% 101.19% 100.00%
NAPS 1.7000 1.3633 1.1333 0.9661 0.9635 0.9652 0.8220 12.87%
  YoY % 24.70% 20.29% 17.31% 0.27% -0.18% 17.42% -
  Horiz. % 206.81% 165.85% 137.87% 117.53% 117.21% 117.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.5500 4.1800 2.8000 1.8200 1.7800 1.8800 1.2800 -
P/RPS 1.13 0.97 0.70 0.52 0.49 0.57 0.39 19.39%
  YoY % 16.49% 38.57% 34.62% 6.12% -14.04% 46.15% -
  Horiz. % 289.74% 248.72% 179.49% 133.33% 125.64% 146.15% 100.00%
P/EPS 5.79 5.31 5.38 16.27 17.40 5.54 2.76 13.14%
  YoY % 9.04% -1.30% -66.93% -6.49% 214.08% 100.72% -
  Horiz. % 209.78% 192.39% 194.93% 589.49% 630.43% 200.72% 100.00%
EY 17.28 18.85 18.58 6.15 5.75 18.05 36.21 -11.59%
  YoY % -8.33% 1.45% 202.11% 6.96% -68.14% -50.15% -
  Horiz. % 47.72% 52.06% 51.31% 16.98% 15.88% 49.85% 100.00%
DY 3.76 2.39 0.00 2.75 7.30 4.12 6.25 -8.12%
  YoY % 57.32% 0.00% 0.00% -62.33% 77.18% -34.08% -
  Horiz. % 60.16% 38.24% 0.00% 44.00% 116.80% 65.92% 100.00%
P/NAPS 0.91 1.02 0.82 0.63 0.62 0.64 0.49 10.86%
  YoY % -10.78% 24.39% 30.16% 1.61% -3.12% 30.61% -
  Horiz. % 185.71% 208.16% 167.35% 128.57% 126.53% 130.61% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 24/02/10 -
Price 1.5400 5.5000 2.8800 1.8300 1.9000 1.8500 1.4900 -
P/RPS 1.12 1.27 0.72 0.52 0.53 0.56 0.45 16.40%
  YoY % -11.81% 76.39% 38.46% -1.89% -5.36% 24.44% -
  Horiz. % 248.89% 282.22% 160.00% 115.56% 117.78% 124.44% 100.00%
P/EPS 5.75 6.98 5.54 16.36 18.58 5.45 3.21 10.20%
  YoY % -17.62% 25.99% -66.14% -11.95% 240.92% 69.78% -
  Horiz. % 179.13% 217.45% 172.59% 509.66% 578.82% 169.78% 100.00%
EY 17.40 14.32 18.06 6.11 5.38 18.34 31.11 -9.23%
  YoY % 21.51% -20.71% 195.58% 13.57% -70.67% -41.05% -
  Horiz. % 55.93% 46.03% 58.05% 19.64% 17.29% 58.95% 100.00%
DY 3.79 1.82 0.00 2.73 6.84 4.19 5.37 -5.64%
  YoY % 108.24% 0.00% 0.00% -60.09% 63.25% -21.97% -
  Horiz. % 70.58% 33.89% 0.00% 50.84% 127.37% 78.03% 100.00%
P/NAPS 0.91 1.34 0.85 0.63 0.66 0.63 0.57 8.10%
  YoY % -32.09% 57.65% 34.92% -4.55% 4.76% 10.53% -
  Horiz. % 159.65% 235.09% 149.12% 110.53% 115.79% 110.53% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers