Highlights

[LTKM] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -7.58%    YoY -     465.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 180,992 178,064 177,785 172,218 174,160 154,831 152,390 12.19%
  QoQ % 1.64% 0.16% 3.23% -1.12% 12.48% 1.60% -
  Horiz. % 118.77% 116.85% 116.66% 113.01% 114.29% 101.60% 100.00%
PBT 39,548 36,171 31,388 30,354 33,156 12,240 6,648 229.39%
  QoQ % 9.34% 15.24% 3.41% -8.45% 170.88% 84.12% -
  Horiz. % 594.89% 544.09% 472.14% 456.59% 498.74% 184.12% 100.00%
Tax -11,020 -7,908 -8,844 -7,952 -8,916 -2,665 -1,360 304.97%
  QoQ % -39.35% 10.58% -11.22% 10.81% -234.56% -95.96% -
  Horiz. % 810.29% 581.47% 650.29% 584.71% 655.59% 195.96% 100.00%
NP 28,528 28,263 22,544 22,402 24,240 9,575 5,288 208.55%
  QoQ % 0.94% 25.37% 0.63% -7.58% 153.16% 81.07% -
  Horiz. % 539.49% 534.47% 426.32% 423.64% 458.40% 181.07% 100.00%
NP to SH 28,528 28,263 22,544 22,402 24,240 9,613 5,288 208.55%
  QoQ % 0.94% 25.37% 0.63% -7.58% 152.16% 81.79% -
  Horiz. % 539.49% 534.47% 426.32% 423.64% 458.40% 181.79% 100.00%
Tax Rate 27.86 % 21.86 % 28.18 % 26.20 % 26.89 % 21.77 % 20.46 % 22.92%
  QoQ % 27.45% -22.43% 7.56% -2.57% 23.52% 6.40% -
  Horiz. % 136.17% 106.84% 137.73% 128.05% 131.43% 106.40% 100.00%
Total Cost 152,464 149,801 155,241 149,816 149,920 145,256 147,102 2.42%
  QoQ % 1.78% -3.50% 3.62% -0.07% 3.21% -1.26% -
  Horiz. % 103.64% 101.83% 105.53% 101.84% 101.92% 98.74% 100.00%
Net Worth 166,052 158,287 147,440 141,367 139,245 133,144 125,835 20.37%
  QoQ % 4.91% 7.36% 4.30% 1.52% 4.58% 5.81% -
  Horiz. % 131.96% 125.79% 117.17% 112.34% 110.66% 105.81% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 6,938 - - - 3,903 2,892 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.93% -
  Horiz. % 0.00% 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% 0.00% -25.78% -
  Horiz. % 0.00% 44.88% 0.00% 0.00% 0.00% 74.22% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,052 158,287 147,440 141,367 139,245 133,144 125,835 20.37%
  QoQ % 4.91% 7.36% 4.30% 1.52% 4.58% 5.81% -
  Horiz. % 131.96% 125.79% 117.17% 112.34% 110.66% 105.81% 100.00%
NOSH 43,355 43,366 43,364 43,364 43,378 43,369 43,391 -0.06%
  QoQ % -0.03% 0.00% 0.00% -0.03% 0.02% -0.05% -
  Horiz. % 99.92% 99.94% 99.94% 99.94% 99.97% 99.95% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.76 % 15.87 % 12.68 % 13.01 % 13.92 % 6.18 % 3.47 % 175.01%
  QoQ % -0.69% 25.16% -2.54% -6.54% 125.24% 78.10% -
  Horiz. % 454.18% 457.35% 365.42% 374.93% 401.15% 178.10% 100.00%
ROE 17.18 % 17.86 % 15.29 % 15.85 % 17.41 % 7.22 % 4.20 % 156.43%
  QoQ % -3.81% 16.81% -3.53% -8.96% 141.14% 71.90% -
  Horiz. % 409.05% 425.24% 364.05% 377.38% 414.52% 171.90% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 417.46 410.60 409.97 397.14 401.49 357.00 351.20 12.25%
  QoQ % 1.67% 0.15% 3.23% -1.08% 12.46% 1.65% -
  Horiz. % 118.87% 116.91% 116.73% 113.08% 114.32% 101.65% 100.00%
EPS 65.80 65.17 51.99 51.66 55.88 22.17 12.19 208.67%
  QoQ % 0.97% 25.35% 0.64% -7.55% 152.05% 81.87% -
  Horiz. % 539.79% 534.62% 426.50% 423.79% 458.41% 181.87% 100.00%
DPS 0.00 16.00 0.00 0.00 0.00 9.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.93% -
  Horiz. % 0.00% 239.88% 0.00% 0.00% 0.00% 134.93% 100.00%
NAPS 3.8300 3.6500 3.4000 3.2600 3.2100 3.0700 2.9000 20.44%
  QoQ % 4.93% 7.35% 4.29% 1.56% 4.56% 5.86% -
  Horiz. % 132.07% 125.86% 117.24% 112.41% 110.69% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 139.11 136.86 136.65 132.37 133.86 119.01 117.13 12.18%
  QoQ % 1.64% 0.15% 3.23% -1.11% 12.48% 1.61% -
  Horiz. % 118.77% 116.84% 116.67% 113.01% 114.28% 101.61% 100.00%
EPS 21.93 21.72 17.33 17.22 18.63 7.39 4.06 208.80%
  QoQ % 0.97% 25.33% 0.64% -7.57% 152.10% 82.02% -
  Horiz. % 540.15% 534.98% 426.85% 424.14% 458.87% 182.02% 100.00%
DPS 0.00 5.33 0.00 0.00 0.00 3.00 2.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35.14% -
  Horiz. % 0.00% 240.09% 0.00% 0.00% 0.00% 135.14% 100.00%
NAPS 1.2763 1.2166 1.1333 1.0866 1.0703 1.0234 0.9672 20.37%
  QoQ % 4.91% 7.35% 4.30% 1.52% 4.58% 5.81% -
  Horiz. % 131.96% 125.79% 117.17% 112.34% 110.66% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 1.8200 -
P/RPS 0.83 0.69 0.68 0.53 0.47 0.51 0.52 36.70%
  QoQ % 20.29% 1.47% 28.30% 12.77% -7.84% -1.92% -
  Horiz. % 159.62% 132.69% 130.77% 101.92% 90.38% 98.08% 100.00%
P/EPS 5.24 4.37 5.39 4.07 3.40 8.17 14.93 -50.34%
  QoQ % 19.91% -18.92% 32.43% 19.71% -58.38% -45.28% -
  Horiz. % 35.10% 29.27% 36.10% 27.26% 22.77% 54.72% 100.00%
EY 19.07 22.87 18.57 24.60 29.41 12.25 6.70 101.23%
  QoQ % -16.62% 23.16% -24.51% -16.35% 140.08% 82.84% -
  Horiz. % 284.63% 341.34% 277.16% 367.16% 438.96% 182.84% 100.00%
DY 0.00 5.61 0.00 0.00 0.00 4.97 3.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35.79% -
  Horiz. % 0.00% 153.28% 0.00% 0.00% 0.00% 135.79% 100.00%
P/NAPS 0.90 0.78 0.82 0.64 0.59 0.59 0.63 26.93%
  QoQ % 15.38% -4.88% 28.13% 8.47% 0.00% -6.35% -
  Horiz. % 142.86% 123.81% 130.16% 101.59% 93.65% 93.65% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 -
Price 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 1.8300 -
P/RPS 1.08 0.84 0.70 0.67 0.49 0.53 0.52 63.00%
  QoQ % 28.57% 20.00% 4.48% 36.73% -7.55% 1.92% -
  Horiz. % 207.69% 161.54% 134.62% 128.85% 94.23% 101.92% 100.00%
P/EPS 6.84 5.31 5.54 5.13 3.54 8.53 15.02 -40.89%
  QoQ % 28.81% -4.15% 7.99% 44.92% -58.50% -43.21% -
  Horiz. % 45.54% 35.35% 36.88% 34.15% 23.57% 56.79% 100.00%
EY 14.62 18.84 18.05 19.49 28.22 11.73 6.66 69.15%
  QoQ % -22.40% 4.38% -7.39% -30.94% 140.58% 76.13% -
  Horiz. % 219.52% 282.88% 271.02% 292.64% 423.72% 176.13% 100.00%
DY 0.00 4.62 0.00 0.00 0.00 4.76 3.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 30.77% -
  Horiz. % 0.00% 126.92% 0.00% 0.00% 0.00% 130.77% 100.00%
P/NAPS 1.17 0.95 0.85 0.81 0.62 0.62 0.63 51.26%
  QoQ % 23.16% 11.76% 4.94% 30.65% 0.00% -1.59% -
  Horiz. % 185.71% 150.79% 134.92% 128.57% 98.41% 98.41% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers