Highlights

[LTKM] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     152.16%    YoY -     1,076.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 178,064 177,785 172,218 174,160 154,831 152,390 147,254 13.52%
  QoQ % 0.16% 3.23% -1.12% 12.48% 1.60% 3.49% -
  Horiz. % 120.92% 120.73% 116.95% 118.27% 105.15% 103.49% 100.00%
PBT 36,171 31,388 30,354 33,156 12,240 6,648 4,798 284.95%
  QoQ % 15.24% 3.41% -8.45% 170.88% 84.12% 38.56% -
  Horiz. % 753.88% 654.19% 632.64% 691.04% 255.11% 138.56% 100.00%
Tax -7,908 -8,844 -7,952 -8,916 -2,665 -1,360 -950 311.27%
  QoQ % 10.58% -11.22% 10.81% -234.56% -95.96% -43.16% -
  Horiz. % 832.42% 930.95% 837.05% 938.53% 280.53% 143.16% 100.00%
NP 28,263 22,544 22,402 24,240 9,575 5,288 3,848 278.31%
  QoQ % 25.37% 0.63% -7.58% 153.16% 81.07% 37.42% -
  Horiz. % 734.49% 585.86% 582.17% 629.94% 248.83% 137.42% 100.00%
NP to SH 28,263 22,544 22,402 24,240 9,613 5,288 3,962 271.01%
  QoQ % 25.37% 0.63% -7.58% 152.16% 81.79% 33.47% -
  Horiz. % 713.35% 569.01% 565.42% 611.81% 242.63% 133.47% 100.00%
Tax Rate 21.86 % 28.18 % 26.20 % 26.89 % 21.77 % 20.46 % 19.80 % 6.83%
  QoQ % -22.43% 7.56% -2.57% 23.52% 6.40% 3.33% -
  Horiz. % 110.40% 142.32% 132.32% 135.81% 109.95% 103.33% 100.00%
Total Cost 149,801 155,241 149,816 149,920 145,256 147,102 143,406 2.95%
  QoQ % -3.50% 3.62% -0.07% 3.21% -1.26% 2.58% -
  Horiz. % 104.46% 108.25% 104.47% 104.54% 101.29% 102.58% 100.00%
Net Worth 158,287 147,440 141,367 139,245 133,144 125,835 123,758 17.85%
  QoQ % 7.36% 4.30% 1.52% 4.58% 5.81% 1.68% -
  Horiz. % 127.90% 119.14% 114.23% 112.51% 107.58% 101.68% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,938 - - - 3,903 2,892 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 34.93% 0.00% -
  Horiz. % 239.86% 0.00% 0.00% 0.00% 134.93% 100.00% -
Div Payout % 24.55 % - % - % - % 40.60 % 54.70 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.78% 0.00% -
  Horiz. % 44.88% 0.00% 0.00% 0.00% 74.22% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 158,287 147,440 141,367 139,245 133,144 125,835 123,758 17.85%
  QoQ % 7.36% 4.30% 1.52% 4.58% 5.81% 1.68% -
  Horiz. % 127.90% 119.14% 114.23% 112.51% 107.58% 101.68% 100.00%
NOSH 43,366 43,364 43,364 43,378 43,369 43,391 43,347 0.03%
  QoQ % 0.00% 0.00% -0.03% 0.02% -0.05% 0.10% -
  Horiz. % 100.04% 100.04% 100.04% 100.07% 100.05% 100.10% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.87 % 12.68 % 13.01 % 13.92 % 6.18 % 3.47 % 2.61 % 233.50%
  QoQ % 25.16% -2.54% -6.54% 125.24% 78.10% 32.95% -
  Horiz. % 608.05% 485.82% 498.47% 533.33% 236.78% 132.95% 100.00%
ROE 17.86 % 15.29 % 15.85 % 17.41 % 7.22 % 4.20 % 3.20 % 214.97%
  QoQ % 16.81% -3.53% -8.96% 141.14% 71.90% 31.25% -
  Horiz. % 558.12% 477.81% 495.31% 544.06% 225.62% 131.25% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 410.60 409.97 397.14 401.49 357.00 351.20 339.70 13.48%
  QoQ % 0.15% 3.23% -1.08% 12.46% 1.65% 3.39% -
  Horiz. % 120.87% 120.69% 116.91% 118.19% 105.09% 103.39% 100.00%
EPS 65.17 51.99 51.66 55.88 22.17 12.19 9.14 270.90%
  QoQ % 25.35% 0.64% -7.55% 152.05% 81.87% 33.37% -
  Horiz. % 713.02% 568.82% 565.21% 611.38% 242.56% 133.37% 100.00%
DPS 16.00 0.00 0.00 0.00 9.00 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 34.93% 0.00% -
  Horiz. % 239.88% 0.00% 0.00% 0.00% 134.93% 100.00% -
NAPS 3.6500 3.4000 3.2600 3.2100 3.0700 2.9000 2.8550 17.81%
  QoQ % 7.35% 4.29% 1.56% 4.56% 5.86% 1.58% -
  Horiz. % 127.85% 119.09% 114.19% 112.43% 107.53% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.86 136.65 132.37 133.86 119.01 117.13 113.18 13.52%
  QoQ % 0.15% 3.23% -1.11% 12.48% 1.61% 3.49% -
  Horiz. % 120.92% 120.74% 116.96% 118.27% 105.15% 103.49% 100.00%
EPS 21.72 17.33 17.22 18.63 7.39 4.06 3.05 270.59%
  QoQ % 25.33% 0.64% -7.57% 152.10% 82.02% 33.11% -
  Horiz. % 712.13% 568.20% 564.59% 610.82% 242.30% 133.11% 100.00%
DPS 5.33 0.00 0.00 0.00 3.00 2.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 35.14% 0.00% -
  Horiz. % 240.09% 0.00% 0.00% 0.00% 135.14% 100.00% -
NAPS 1.2166 1.1333 1.0866 1.0703 1.0234 0.9672 0.9512 17.85%
  QoQ % 7.35% 4.30% 1.52% 4.58% 5.81% 1.68% -
  Horiz. % 127.90% 119.14% 114.23% 112.52% 107.59% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.8500 2.8000 2.1000 1.9000 1.8100 1.8200 1.7900 -
P/RPS 0.69 0.68 0.53 0.47 0.51 0.52 0.53 19.25%
  QoQ % 1.47% 28.30% 12.77% -7.84% -1.92% -1.89% -
  Horiz. % 130.19% 128.30% 100.00% 88.68% 96.23% 98.11% 100.00%
P/EPS 4.37 5.39 4.07 3.40 8.17 14.93 19.58 -63.24%
  QoQ % -18.92% 32.43% 19.71% -58.38% -45.28% -23.75% -
  Horiz. % 22.32% 27.53% 20.79% 17.36% 41.73% 76.25% 100.00%
EY 22.87 18.57 24.60 29.41 12.25 6.70 5.11 171.83%
  QoQ % 23.16% -24.51% -16.35% 140.08% 82.84% 31.12% -
  Horiz. % 447.55% 363.41% 481.41% 575.54% 239.73% 131.12% 100.00%
DY 5.61 0.00 0.00 0.00 4.97 3.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 35.79% 0.00% -
  Horiz. % 153.28% 0.00% 0.00% 0.00% 135.79% 100.00% -
P/NAPS 0.78 0.82 0.64 0.59 0.59 0.63 0.63 15.32%
  QoQ % -4.88% 28.13% 8.47% 0.00% -6.35% 0.00% -
  Horiz. % 123.81% 130.16% 101.59% 93.65% 93.65% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 -
Price 3.4600 2.8800 2.6500 1.9800 1.8900 1.8300 1.8000 -
P/RPS 0.84 0.70 0.67 0.49 0.53 0.52 0.53 35.97%
  QoQ % 20.00% 4.48% 36.73% -7.55% 1.92% -1.89% -
  Horiz. % 158.49% 132.08% 126.42% 92.45% 100.00% 98.11% 100.00%
P/EPS 5.31 5.54 5.13 3.54 8.53 15.02 19.69 -58.29%
  QoQ % -4.15% 7.99% 44.92% -58.50% -43.21% -23.72% -
  Horiz. % 26.97% 28.14% 26.05% 17.98% 43.32% 76.28% 100.00%
EY 18.84 18.05 19.49 28.22 11.73 6.66 5.08 139.79%
  QoQ % 4.38% -7.39% -30.94% 140.58% 76.13% 31.10% -
  Horiz. % 370.87% 355.31% 383.66% 555.51% 230.91% 131.10% 100.00%
DY 4.62 0.00 0.00 0.00 4.76 3.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 30.77% 0.00% -
  Horiz. % 126.92% 0.00% 0.00% 0.00% 130.77% 100.00% -
P/NAPS 0.95 0.85 0.81 0.62 0.62 0.63 0.63 31.53%
  QoQ % 11.76% 4.94% 30.65% 0.00% -1.59% 0.00% -
  Horiz. % 150.79% 134.92% 128.57% 98.41% 98.41% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers