Highlights

[LTKM] YoY TTM Result on 2011-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     10.11%    YoY -     -1.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 178,064 154,831 157,164 149,703 131,428 133,537 108,209 8.65%
  YoY % 15.01% -1.48% 4.98% 13.90% -1.58% 23.41% -
  Horiz. % 164.56% 143.09% 145.24% 138.35% 121.46% 123.41% 100.00%
PBT 36,171 12,240 19,300 23,597 21,059 12,132 7,757 29.24%
  YoY % 195.51% -36.58% -18.21% 12.05% 73.58% 56.40% -
  Horiz. % 466.30% 157.79% 248.81% 304.20% 271.48% 156.40% 100.00%
Tax -7,883 -2,734 -17,437 -7,584 -4,818 -3,246 -1,331 34.49%
  YoY % -188.33% 84.32% -129.92% -57.41% -48.43% -143.88% -
  Horiz. % 592.26% 205.41% 1,310.07% 569.80% 361.98% 243.88% 100.00%
NP 28,288 9,506 1,863 16,013 16,241 8,886 6,426 28.01%
  YoY % 197.58% 410.25% -88.37% -1.40% 82.77% 38.28% -
  Horiz. % 440.21% 147.93% 28.99% 249.19% 252.74% 138.28% 100.00%
NP to SH 28,288 9,614 1,825 16,013 16,241 8,886 6,426 28.01%
  YoY % 194.24% 426.79% -88.60% -1.40% 82.77% 38.28% -
  Horiz. % 440.21% 149.61% 28.40% 249.19% 252.74% 138.28% 100.00%
Tax Rate 21.79 % 22.34 % 90.35 % 32.14 % 22.88 % 26.76 % 17.16 % 4.06%
  YoY % -2.46% -75.27% 181.11% 40.47% -14.50% 55.94% -
  Horiz. % 126.98% 130.19% 526.52% 187.30% 133.33% 155.94% 100.00%
Total Cost 149,776 145,325 155,301 133,690 115,187 124,651 101,783 6.65%
  YoY % 3.06% -6.42% 16.17% 16.06% -7.59% 22.47% -
  Horiz. % 147.15% 142.78% 152.58% 131.35% 113.17% 122.47% 100.00%
Net Worth 158,296 133,530 123,793 127,250 113,261 94,849 82,107 11.56%
  YoY % 18.55% 7.87% -2.72% 12.35% 19.41% 15.52% -
  Horiz. % 192.79% 162.63% 150.77% 154.98% 137.94% 115.52% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % - % 118.59 % 35.02 % 20.44 % 36.97 % 63.89 % -
  YoY % 0.00% 0.00% 238.64% 71.33% -44.71% -42.13% -
  Horiz. % 0.00% 0.00% 185.62% 54.81% 31.99% 57.87% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 158,296 133,530 123,793 127,250 113,261 94,849 82,107 11.56%
  YoY % 18.55% 7.87% -2.72% 12.35% 19.41% 15.52% -
  Horiz. % 192.79% 162.63% 150.77% 154.98% 137.94% 115.52% 100.00%
NOSH 43,368 43,353 43,284 43,135 41,487 41,060 41,053 0.92%
  YoY % 0.03% 0.16% 0.34% 3.97% 1.04% 0.02% -
  Horiz. % 105.64% 105.60% 105.43% 105.07% 101.06% 100.02% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.89 % 6.14 % 1.19 % 10.70 % 12.36 % 6.65 % 5.94 % 17.81%
  YoY % 158.79% 415.97% -88.88% -13.43% 85.86% 11.95% -
  Horiz. % 267.51% 103.37% 20.03% 180.13% 208.08% 111.95% 100.00%
ROE 17.87 % 7.20 % 1.47 % 12.58 % 14.34 % 9.37 % 7.83 % 14.74%
  YoY % 148.19% 389.80% -88.31% -12.27% 53.04% 19.67% -
  Horiz. % 228.22% 91.95% 18.77% 160.66% 183.14% 119.67% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 410.58 357.13 363.10 347.05 316.79 325.22 263.58 7.66%
  YoY % 14.97% -1.64% 4.62% 9.55% -2.59% 23.39% -
  Horiz. % 155.77% 135.49% 137.76% 131.67% 120.19% 123.39% 100.00%
EPS 65.23 22.18 4.22 37.12 39.15 21.64 15.65 26.85%
  YoY % 194.09% 425.59% -88.63% -5.19% 80.91% 38.27% -
  Horiz. % 416.81% 141.73% 26.96% 237.19% 250.16% 138.27% 100.00%
DPS 0.00 0.00 5.00 13.00 8.00 8.00 10.00 -
  YoY % 0.00% 0.00% -61.54% 62.50% 0.00% -20.00% -
  Horiz. % 0.00% 0.00% 50.00% 130.00% 80.00% 80.00% 100.00%
NAPS 3.6500 3.0800 2.8600 2.9500 2.7300 2.3100 2.0000 10.54%
  YoY % 18.51% 7.69% -3.05% 8.06% 18.18% 15.50% -
  Horiz. % 182.50% 154.00% 143.00% 147.50% 136.50% 115.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 136.86 119.01 120.80 115.06 101.02 102.64 83.17 8.65%
  YoY % 15.00% -1.48% 4.99% 13.90% -1.58% 23.41% -
  Horiz. % 164.55% 143.09% 145.24% 138.34% 121.46% 123.41% 100.00%
EPS 21.74 7.39 1.40 12.31 12.48 6.83 4.94 28.00%
  YoY % 194.18% 427.86% -88.63% -1.36% 82.72% 38.26% -
  Horiz. % 440.08% 149.60% 28.34% 249.19% 252.63% 138.26% 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 1.2167 1.0263 0.9515 0.9781 0.8705 0.7290 0.6311 11.56%
  YoY % 18.55% 7.86% -2.72% 12.36% 19.41% 15.51% -
  Horiz. % 192.79% 162.62% 150.77% 154.98% 137.93% 115.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 1.0800 -
P/RPS 0.69 0.51 0.51 0.54 0.51 0.34 0.41 9.06%
  YoY % 35.29% 0.00% -5.56% 5.88% 50.00% -17.07% -
  Horiz. % 168.29% 124.39% 124.39% 131.71% 124.39% 82.93% 100.00%
P/EPS 4.37 8.16 44.11 5.06 4.16 5.13 6.90 -7.33%
  YoY % -46.45% -81.50% 771.74% 21.63% -18.91% -25.65% -
  Horiz. % 63.33% 118.26% 639.28% 73.33% 60.29% 74.35% 100.00%
EY 22.89 12.25 2.27 19.75 24.02 19.50 14.49 7.91%
  YoY % 86.86% 439.65% -88.51% -17.78% 23.18% 34.58% -
  Horiz. % 157.97% 84.54% 15.67% 136.30% 165.77% 134.58% 100.00%
DY 0.00 0.00 2.69 6.91 4.91 7.21 9.26 -
  YoY % 0.00% 0.00% -61.07% 40.73% -31.90% -22.14% -
  Horiz. % 0.00% 0.00% 29.05% 74.62% 53.02% 77.86% 100.00%
P/NAPS 0.78 0.59 0.65 0.64 0.60 0.48 0.54 6.32%
  YoY % 32.20% -9.23% 1.56% 6.67% 25.00% -11.11% -
  Horiz. % 144.44% 109.26% 120.37% 118.52% 111.11% 88.89% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 -
Price 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 1.0700 -
P/RPS 0.84 0.53 0.51 0.60 0.52 0.36 0.41 12.69%
  YoY % 58.49% 3.92% -15.00% 15.38% 44.44% -12.20% -
  Horiz. % 204.88% 129.27% 124.39% 146.34% 126.83% 87.80% 100.00%
P/EPS 5.30 8.52 43.88 5.58 4.19 5.36 6.84 -4.16%
  YoY % -37.79% -80.58% 686.38% 33.17% -21.83% -21.64% -
  Horiz. % 77.49% 124.56% 641.52% 81.58% 61.26% 78.36% 100.00%
EY 18.85 11.73 2.28 17.93 23.87 18.66 14.63 4.31%
  YoY % 60.70% 414.47% -87.28% -24.88% 27.92% 27.55% -
  Horiz. % 128.84% 80.18% 15.58% 122.56% 163.16% 127.55% 100.00%
DY 0.00 0.00 2.70 6.28 4.88 6.90 9.35 -
  YoY % 0.00% 0.00% -57.01% 28.69% -29.28% -26.20% -
  Horiz. % 0.00% 0.00% 28.88% 67.17% 52.19% 73.80% 100.00%
P/NAPS 0.95 0.61 0.65 0.70 0.60 0.50 0.54 9.87%
  YoY % 55.74% -6.15% -7.14% 16.67% 20.00% -7.41% -
  Horiz. % 175.93% 112.96% 120.37% 129.63% 111.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

169  924  548  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.03+0.005 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.355-0.025 
 MTRONIC 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS