Highlights

[LTKM] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     0.94%    YoY -     17.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 192,637 190,201 186,750 180,992 178,064 177,785 172,218 7.76%
  QoQ % 1.28% 1.85% 3.18% 1.64% 0.16% 3.23% -
  Horiz. % 111.86% 110.44% 108.44% 105.09% 103.39% 103.23% 100.00%
PBT 59,438 43,550 42,086 39,548 36,171 31,388 30,354 56.58%
  QoQ % 36.48% 3.48% 6.42% 9.34% 15.24% 3.41% -
  Horiz. % 195.82% 143.48% 138.65% 130.29% 119.16% 103.41% 100.00%
Tax -13,304 -13,172 -12,358 -11,020 -7,908 -8,844 -7,952 40.97%
  QoQ % -1.00% -6.59% -12.14% -39.35% 10.58% -11.22% -
  Horiz. % 167.30% 165.64% 155.41% 138.58% 99.45% 111.22% 100.00%
NP 46,134 30,378 29,728 28,528 28,263 22,544 22,402 61.94%
  QoQ % 51.86% 2.19% 4.21% 0.94% 25.37% 0.63% -
  Horiz. % 205.94% 135.61% 132.70% 127.35% 126.16% 100.63% 100.00%
NP to SH 46,134 30,378 29,728 28,528 28,263 22,544 22,402 61.94%
  QoQ % 51.86% 2.19% 4.21% 0.94% 25.37% 0.63% -
  Horiz. % 205.94% 135.61% 132.70% 127.35% 126.16% 100.63% 100.00%
Tax Rate 22.38 % 30.25 % 29.36 % 27.86 % 21.86 % 28.18 % 26.20 % -9.98%
  QoQ % -26.02% 3.03% 5.38% 27.45% -22.43% 7.56% -
  Horiz. % 85.42% 115.46% 112.06% 106.34% 83.44% 107.56% 100.00%
Total Cost 146,503 159,822 157,022 152,464 149,801 155,241 149,816 -1.48%
  QoQ % -8.33% 1.78% 2.99% 1.78% -3.50% 3.62% -
  Horiz. % 97.79% 106.68% 104.81% 101.77% 99.99% 103.62% 100.00%
Net Worth 221,606 177,363 175,661 166,052 158,287 147,440 141,367 34.98%
  QoQ % 24.94% 0.97% 5.79% 4.91% 7.36% 4.30% -
  Horiz. % 156.76% 125.46% 124.26% 117.46% 111.97% 104.30% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,673 5,782 - - 6,938 - - -
  QoQ % 50.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 83.33% 0.00% 0.00% 100.00% - -
Div Payout % 18.80 % 19.03 % - % - % 24.55 % - % - % -
  QoQ % -1.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.58% 77.52% 0.00% 0.00% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,606 177,363 175,661 166,052 158,287 147,440 141,367 34.98%
  QoQ % 24.94% 0.97% 5.79% 4.91% 7.36% 4.30% -
  Horiz. % 156.76% 125.46% 124.26% 117.46% 111.97% 104.30% 100.00%
NOSH 43,367 43,365 43,373 43,355 43,366 43,364 43,364 0.00%
  QoQ % 0.00% -0.02% 0.04% -0.03% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.02% 99.98% 100.01% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.95 % 15.97 % 15.92 % 15.76 % 15.87 % 12.68 % 13.01 % 50.26%
  QoQ % 49.97% 0.31% 1.02% -0.69% 25.16% -2.54% -
  Horiz. % 184.09% 122.75% 122.37% 121.14% 121.98% 97.46% 100.00%
ROE 20.82 % 17.13 % 16.92 % 17.18 % 17.86 % 15.29 % 15.85 % 19.96%
  QoQ % 21.54% 1.24% -1.51% -3.81% 16.81% -3.53% -
  Horiz. % 131.36% 108.08% 106.75% 108.39% 112.68% 96.47% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 444.20 438.61 430.57 417.46 410.60 409.97 397.14 7.76%
  QoQ % 1.27% 1.87% 3.14% 1.67% 0.15% 3.23% -
  Horiz. % 111.85% 110.44% 108.42% 105.12% 103.39% 103.23% 100.00%
EPS 106.38 70.05 68.54 65.80 65.17 51.99 51.66 61.93%
  QoQ % 51.86% 2.20% 4.16% 0.97% 25.35% 0.64% -
  Horiz. % 205.92% 135.60% 132.68% 127.37% 126.15% 100.64% 100.00%
DPS 20.00 13.33 0.00 0.00 16.00 0.00 0.00 -
  QoQ % 50.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 83.31% 0.00% 0.00% 100.00% - -
NAPS 5.1100 4.0900 4.0500 3.8300 3.6500 3.4000 3.2600 34.98%
  QoQ % 24.94% 0.99% 5.74% 4.93% 7.35% 4.29% -
  Horiz. % 156.75% 125.46% 124.23% 117.48% 111.96% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 148.06 146.19 143.54 139.11 136.86 136.65 132.37 7.76%
  QoQ % 1.28% 1.85% 3.18% 1.64% 0.15% 3.23% -
  Horiz. % 111.85% 110.44% 108.44% 105.09% 103.39% 103.23% 100.00%
EPS 35.46 23.35 22.85 21.93 21.72 17.33 17.22 61.93%
  QoQ % 51.86% 2.19% 4.20% 0.97% 25.33% 0.64% -
  Horiz. % 205.92% 135.60% 132.69% 127.35% 126.13% 100.64% 100.00%
DPS 6.67 4.44 0.00 0.00 5.33 0.00 0.00 -
  QoQ % 50.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.14% 83.30% 0.00% 0.00% 100.00% - -
NAPS 1.7033 1.3632 1.3502 1.2763 1.2166 1.1333 1.0866 34.98%
  QoQ % 24.95% 0.96% 5.79% 4.91% 7.35% 4.30% -
  Horiz. % 156.76% 125.46% 124.26% 117.46% 111.96% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.7200 4.1800 4.8500 3.4500 2.8500 2.8000 2.1000 -
P/RPS 1.29 0.95 1.13 0.83 0.69 0.68 0.53 81.04%
  QoQ % 35.79% -15.93% 36.14% 20.29% 1.47% 28.30% -
  Horiz. % 243.40% 179.25% 213.21% 156.60% 130.19% 128.30% 100.00%
P/EPS 5.38 5.97 7.08 5.24 4.37 5.39 4.07 20.47%
  QoQ % -9.88% -15.68% 35.11% 19.91% -18.92% 32.43% -
  Horiz. % 132.19% 146.68% 173.96% 128.75% 107.37% 132.43% 100.00%
EY 18.60 16.76 14.13 19.07 22.87 18.57 24.60 -17.02%
  QoQ % 10.98% 18.61% -25.90% -16.62% 23.16% -24.51% -
  Horiz. % 75.61% 68.13% 57.44% 77.52% 92.97% 75.49% 100.00%
DY 3.50 3.19 0.00 0.00 5.61 0.00 0.00 -
  QoQ % 9.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.39% 56.86% 0.00% 0.00% 100.00% - -
P/NAPS 1.12 1.02 1.20 0.90 0.78 0.82 0.64 45.27%
  QoQ % 9.80% -15.00% 33.33% 15.38% -4.88% 28.13% -
  Horiz. % 175.00% 159.38% 187.50% 140.62% 121.88% 128.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 -
Price 6.3000 5.5000 4.6000 4.5000 3.4600 2.8800 2.6500 -
P/RPS 1.42 1.25 1.07 1.08 0.84 0.70 0.67 65.07%
  QoQ % 13.60% 16.82% -0.93% 28.57% 20.00% 4.48% -
  Horiz. % 211.94% 186.57% 159.70% 161.19% 125.37% 104.48% 100.00%
P/EPS 5.92 7.85 6.71 6.84 5.31 5.54 5.13 10.03%
  QoQ % -24.59% 16.99% -1.90% 28.81% -4.15% 7.99% -
  Horiz. % 115.40% 153.02% 130.80% 133.33% 103.51% 107.99% 100.00%
EY 16.89 12.74 14.90 14.62 18.84 18.05 19.49 -9.11%
  QoQ % 32.57% -14.50% 1.92% -22.40% 4.38% -7.39% -
  Horiz. % 86.66% 65.37% 76.45% 75.01% 96.66% 92.61% 100.00%
DY 3.17 2.42 0.00 0.00 4.62 0.00 0.00 -
  QoQ % 30.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.61% 52.38% 0.00% 0.00% 100.00% - -
P/NAPS 1.23 1.34 1.14 1.17 0.95 0.85 0.81 32.15%
  QoQ % -8.21% 17.54% -2.56% 23.16% 11.76% 4.94% -
  Horiz. % 151.85% 165.43% 140.74% 144.44% 117.28% 104.94% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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