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.
 


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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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