Highlights

[LTKM] YoY TTM Result on 2012-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -58.86%    YoY -     -88.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 192,637 178,064 154,831 157,164 149,703 131,428 133,537 6.29%
  YoY % 8.18% 15.01% -1.48% 4.98% 13.90% -1.58% -
  Horiz. % 144.26% 133.34% 115.95% 117.69% 112.11% 98.42% 100.00%
PBT 59,437 36,171 12,240 19,300 23,597 21,059 12,132 30.31%
  YoY % 64.32% 195.51% -36.58% -18.21% 12.05% 73.58% -
  Horiz. % 489.92% 298.15% 100.89% 159.08% 194.50% 173.58% 100.00%
Tax -13,304 -7,883 -2,734 -17,437 -7,584 -4,818 -3,246 26.49%
  YoY % -68.77% -188.33% 84.32% -129.92% -57.41% -48.43% -
  Horiz. % 409.86% 242.85% 84.23% 537.18% 233.64% 148.43% 100.00%
NP 46,133 28,288 9,506 1,863 16,013 16,241 8,886 31.57%
  YoY % 63.08% 197.58% 410.25% -88.37% -1.40% 82.77% -
  Horiz. % 519.16% 318.34% 106.98% 20.97% 180.20% 182.77% 100.00%
NP to SH 46,133 28,288 9,614 1,825 16,013 16,241 8,886 31.57%
  YoY % 63.08% 194.24% 426.79% -88.60% -1.40% 82.77% -
  Horiz. % 519.16% 318.34% 108.19% 20.54% 180.20% 182.77% 100.00%
Tax Rate 22.38 % 21.79 % 22.34 % 90.35 % 32.14 % 22.88 % 26.76 % -2.93%
  YoY % 2.71% -2.46% -75.27% 181.11% 40.47% -14.50% -
  Horiz. % 83.63% 81.43% 83.48% 337.63% 120.10% 85.50% 100.00%
Total Cost 146,504 149,776 145,325 155,301 133,690 115,187 124,651 2.73%
  YoY % -2.18% 3.06% -6.42% 16.17% 16.06% -7.59% -
  Horiz. % 117.53% 120.16% 116.59% 124.59% 107.25% 92.41% 100.00%
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.19%
  YoY % 40.00% 18.55% 7.87% -2.72% 12.35% 19.41% -
  Horiz. % 233.65% 166.89% 140.78% 130.52% 134.16% 119.41% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 % 18.80 % - % - % 118.59 % 35.02 % 20.44 % 36.97 % -10.65%
  YoY % 0.00% 0.00% 0.00% 238.64% 71.33% -44.71% -
  Horiz. % 50.85% 0.00% 0.00% 320.77% 94.73% 55.29% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,616 158,296 133,530 123,793 127,250 113,261 94,849 15.19%
  YoY % 40.00% 18.55% 7.87% -2.72% 12.35% 19.41% -
  Horiz. % 233.65% 166.89% 140.78% 130.52% 134.16% 119.41% 100.00%
NOSH 43,369 43,368 43,353 43,284 43,135 41,487 41,060 0.92%
  YoY % 0.00% 0.03% 0.16% 0.34% 3.97% 1.04% -
  Horiz. % 105.62% 105.62% 105.59% 105.42% 105.05% 101.04% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.95 % 15.89 % 6.14 % 1.19 % 10.70 % 12.36 % 6.65 % 23.80%
  YoY % 50.72% 158.79% 415.97% -88.88% -13.43% 85.86% -
  Horiz. % 360.15% 238.95% 92.33% 17.89% 160.90% 185.86% 100.00%
ROE 20.82 % 17.87 % 7.20 % 1.47 % 12.58 % 14.34 % 9.37 % 14.23%
  YoY % 16.51% 148.19% 389.80% -88.31% -12.27% 53.04% -
  Horiz. % 222.20% 190.72% 76.84% 15.69% 134.26% 153.04% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 444.18 410.58 357.13 363.10 347.05 316.79 325.22 5.33%
  YoY % 8.18% 14.97% -1.64% 4.62% 9.55% -2.59% -
  Horiz. % 136.58% 126.25% 109.81% 111.65% 106.71% 97.41% 100.00%
EPS 106.37 65.23 22.18 4.22 37.12 39.15 21.64 30.38%
  YoY % 63.07% 194.09% 425.59% -88.63% -5.19% 80.91% -
  Horiz. % 491.54% 301.43% 102.50% 19.50% 171.53% 180.91% 100.00%
DPS 20.00 0.00 0.00 5.00 13.00 8.00 8.00 16.49%
  YoY % 0.00% 0.00% 0.00% -61.54% 62.50% 0.00% -
  Horiz. % 250.00% 0.00% 0.00% 62.50% 162.50% 100.00% 100.00%
NAPS 5.1100 3.6500 3.0800 2.8600 2.9500 2.7300 2.3100 14.14%
  YoY % 40.00% 18.51% 7.69% -3.05% 8.06% 18.18% -
  Horiz. % 221.21% 158.01% 133.33% 123.81% 127.71% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 148.06 136.86 119.01 120.80 115.06 101.02 102.64 6.29%
  YoY % 8.18% 15.00% -1.48% 4.99% 13.90% -1.58% -
  Horiz. % 144.25% 133.34% 115.95% 117.69% 112.10% 98.42% 100.00%
EPS 35.46 21.74 7.39 1.40 12.31 12.48 6.83 31.57%
  YoY % 63.11% 194.18% 427.86% -88.63% -1.36% 82.72% -
  Horiz. % 519.18% 318.30% 108.20% 20.50% 180.23% 182.72% 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 1.7034 1.2167 1.0263 0.9515 0.9781 0.8705 0.7290 15.19%
  YoY % 40.00% 18.55% 7.86% -2.72% 12.36% 19.41% -
  Horiz. % 233.66% 166.90% 140.78% 130.52% 134.17% 119.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.7200 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 -
P/RPS 1.29 0.69 0.51 0.51 0.54 0.51 0.34 24.87%
  YoY % 86.96% 35.29% 0.00% -5.56% 5.88% 50.00% -
  Horiz. % 379.41% 202.94% 150.00% 150.00% 158.82% 150.00% 100.00%
P/EPS 5.38 4.37 8.16 44.11 5.06 4.16 5.13 0.80%
  YoY % 23.11% -46.45% -81.50% 771.74% 21.63% -18.91% -
  Horiz. % 104.87% 85.19% 159.06% 859.84% 98.64% 81.09% 100.00%
EY 18.60 22.89 12.25 2.27 19.75 24.02 19.50 -0.78%
  YoY % -18.74% 86.86% 439.65% -88.51% -17.78% 23.18% -
  Horiz. % 95.38% 117.38% 62.82% 11.64% 101.28% 123.18% 100.00%
DY 3.50 0.00 0.00 2.69 6.91 4.91 7.21 -11.34%
  YoY % 0.00% 0.00% 0.00% -61.07% 40.73% -31.90% -
  Horiz. % 48.54% 0.00% 0.00% 37.31% 95.84% 68.10% 100.00%
P/NAPS 1.12 0.78 0.59 0.65 0.64 0.60 0.48 15.16%
  YoY % 43.59% 32.20% -9.23% 1.56% 6.67% 25.00% -
  Horiz. % 233.33% 162.50% 122.92% 135.42% 133.33% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 -
Price 6.3000 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 -
P/RPS 1.42 0.84 0.53 0.51 0.60 0.52 0.36 25.69%
  YoY % 69.05% 58.49% 3.92% -15.00% 15.38% 44.44% -
  Horiz. % 394.44% 233.33% 147.22% 141.67% 166.67% 144.44% 100.00%
P/EPS 5.92 5.30 8.52 43.88 5.58 4.19 5.36 1.67%
  YoY % 11.70% -37.79% -80.58% 686.38% 33.17% -21.83% -
  Horiz. % 110.45% 98.88% 158.96% 818.66% 104.10% 78.17% 100.00%
EY 16.88 18.85 11.73 2.28 17.93 23.87 18.66 -1.66%
  YoY % -10.45% 60.70% 414.47% -87.28% -24.88% 27.92% -
  Horiz. % 90.46% 101.02% 62.86% 12.22% 96.09% 127.92% 100.00%
DY 3.17 0.00 0.00 2.70 6.28 4.88 6.90 -12.15%
  YoY % 0.00% 0.00% 0.00% -57.01% 28.69% -29.28% -
  Horiz. % 45.94% 0.00% 0.00% 39.13% 91.01% 70.72% 100.00%
P/NAPS 1.23 0.95 0.61 0.65 0.70 0.60 0.50 16.18%
  YoY % 29.47% 55.74% -6.15% -7.14% 16.67% 20.00% -
  Horiz. % 246.00% 190.00% 122.00% 130.00% 140.00% 120.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS