Highlights

[LTKM] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     0.63%    YoY -     326.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 186,750 180,992 178,064 177,785 172,218 174,160 154,831 13.30%
  QoQ % 3.18% 1.64% 0.16% 3.23% -1.12% 12.48% -
  Horiz. % 120.62% 116.90% 115.01% 114.83% 111.23% 112.48% 100.00%
PBT 42,086 39,548 36,171 31,388 30,354 33,156 12,240 127.64%
  QoQ % 6.42% 9.34% 15.24% 3.41% -8.45% 170.88% -
  Horiz. % 343.84% 323.10% 295.51% 256.44% 247.99% 270.88% 100.00%
Tax -12,358 -11,020 -7,908 -8,844 -7,952 -8,916 -2,665 177.82%
  QoQ % -12.14% -39.35% 10.58% -11.22% 10.81% -234.56% -
  Horiz. % 463.71% 413.51% 296.74% 331.86% 298.39% 334.56% 100.00%
NP 29,728 28,528 28,263 22,544 22,402 24,240 9,575 112.68%
  QoQ % 4.21% 0.94% 25.37% 0.63% -7.58% 153.16% -
  Horiz. % 310.48% 297.94% 295.17% 235.45% 233.96% 253.16% 100.00%
NP to SH 29,728 28,528 28,263 22,544 22,402 24,240 9,613 112.12%
  QoQ % 4.21% 0.94% 25.37% 0.63% -7.58% 152.16% -
  Horiz. % 309.25% 296.76% 294.01% 234.52% 233.04% 252.16% 100.00%
Tax Rate 29.36 % 27.86 % 21.86 % 28.18 % 26.20 % 26.89 % 21.77 % 22.04%
  QoQ % 5.38% 27.45% -22.43% 7.56% -2.57% 23.52% -
  Horiz. % 134.86% 127.97% 100.41% 129.44% 120.35% 123.52% 100.00%
Total Cost 157,022 152,464 149,801 155,241 149,816 149,920 145,256 5.32%
  QoQ % 2.99% 1.78% -3.50% 3.62% -0.07% 3.21% -
  Horiz. % 108.10% 104.96% 103.13% 106.87% 103.14% 103.21% 100.00%
Net Worth 175,661 166,052 158,287 147,440 141,367 139,245 133,144 20.27%
  QoQ % 5.79% 4.91% 7.36% 4.30% 1.52% 4.58% -
  Horiz. % 131.93% 124.72% 118.88% 110.74% 106.18% 104.58% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 6,938 - - - 3,903 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 177.77% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 24.55 % - % - % - % 40.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.47% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 175,661 166,052 158,287 147,440 141,367 139,245 133,144 20.27%
  QoQ % 5.79% 4.91% 7.36% 4.30% 1.52% 4.58% -
  Horiz. % 131.93% 124.72% 118.88% 110.74% 106.18% 104.58% 100.00%
NOSH 43,373 43,355 43,366 43,364 43,364 43,378 43,369 0.01%
  QoQ % 0.04% -0.03% 0.00% 0.00% -0.03% 0.02% -
  Horiz. % 100.01% 99.97% 99.99% 99.99% 99.99% 100.02% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.92 % 15.76 % 15.87 % 12.68 % 13.01 % 13.92 % 6.18 % 87.81%
  QoQ % 1.02% -0.69% 25.16% -2.54% -6.54% 125.24% -
  Horiz. % 257.61% 255.02% 256.80% 205.18% 210.52% 225.24% 100.00%
ROE 16.92 % 17.18 % 17.86 % 15.29 % 15.85 % 17.41 % 7.22 % 76.34%
  QoQ % -1.51% -3.81% 16.81% -3.53% -8.96% 141.14% -
  Horiz. % 234.35% 237.95% 247.37% 211.77% 219.53% 241.14% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 430.57 417.46 410.60 409.97 397.14 401.49 357.00 13.29%
  QoQ % 3.14% 1.67% 0.15% 3.23% -1.08% 12.46% -
  Horiz. % 120.61% 116.94% 115.01% 114.84% 111.24% 112.46% 100.00%
EPS 68.54 65.80 65.17 51.99 51.66 55.88 22.17 112.07%
  QoQ % 4.16% 0.97% 25.35% 0.64% -7.55% 152.05% -
  Horiz. % 309.16% 296.80% 293.96% 234.51% 233.02% 252.05% 100.00%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 9.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 177.78% 0.00% 0.00% 0.00% 100.00%
NAPS 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 3.0700 20.26%
  QoQ % 5.74% 4.93% 7.35% 4.29% 1.56% 4.56% -
  Horiz. % 131.92% 124.76% 118.89% 110.75% 106.19% 104.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 143.54 139.11 136.86 136.65 132.37 133.86 119.01 13.29%
  QoQ % 3.18% 1.64% 0.15% 3.23% -1.11% 12.48% -
  Horiz. % 120.61% 116.89% 115.00% 114.82% 111.23% 112.48% 100.00%
EPS 22.85 21.93 21.72 17.33 17.22 18.63 7.39 112.09%
  QoQ % 4.20% 0.97% 25.33% 0.64% -7.57% 152.10% -
  Horiz. % 309.20% 296.75% 293.91% 234.51% 233.02% 252.10% 100.00%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 177.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3502 1.2763 1.2166 1.1333 1.0866 1.0703 1.0234 20.27%
  QoQ % 5.79% 4.91% 7.35% 4.30% 1.52% 4.58% -
  Horiz. % 131.93% 124.71% 118.88% 110.74% 106.18% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 -
P/RPS 1.13 0.83 0.69 0.68 0.53 0.47 0.51 69.87%
  QoQ % 36.14% 20.29% 1.47% 28.30% 12.77% -7.84% -
  Horiz. % 221.57% 162.75% 135.29% 133.33% 103.92% 92.16% 100.00%
P/EPS 7.08 5.24 4.37 5.39 4.07 3.40 8.17 -9.10%
  QoQ % 35.11% 19.91% -18.92% 32.43% 19.71% -58.38% -
  Horiz. % 86.66% 64.14% 53.49% 65.97% 49.82% 41.62% 100.00%
EY 14.13 19.07 22.87 18.57 24.60 29.41 12.25 9.98%
  QoQ % -25.90% -16.62% 23.16% -24.51% -16.35% 140.08% -
  Horiz. % 115.35% 155.67% 186.69% 151.59% 200.82% 240.08% 100.00%
DY 0.00 0.00 5.61 0.00 0.00 0.00 4.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.88% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 0.90 0.78 0.82 0.64 0.59 0.59 60.46%
  QoQ % 33.33% 15.38% -4.88% 28.13% 8.47% 0.00% -
  Horiz. % 203.39% 152.54% 132.20% 138.98% 108.47% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 -
Price 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 -
P/RPS 1.07 1.08 0.84 0.70 0.67 0.49 0.53 59.67%
  QoQ % -0.93% 28.57% 20.00% 4.48% 36.73% -7.55% -
  Horiz. % 201.89% 203.77% 158.49% 132.08% 126.42% 92.45% 100.00%
P/EPS 6.71 6.84 5.31 5.54 5.13 3.54 8.53 -14.77%
  QoQ % -1.90% 28.81% -4.15% 7.99% 44.92% -58.50% -
  Horiz. % 78.66% 80.19% 62.25% 64.95% 60.14% 41.50% 100.00%
EY 14.90 14.62 18.84 18.05 19.49 28.22 11.73 17.27%
  QoQ % 1.92% -22.40% 4.38% -7.39% -30.94% 140.58% -
  Horiz. % 127.02% 124.64% 160.61% 153.88% 166.16% 240.58% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 1.17 0.95 0.85 0.81 0.62 0.62 50.03%
  QoQ % -2.56% 23.16% 11.76% 4.94% 30.65% 0.00% -
  Horiz. % 183.87% 188.71% 153.23% 137.10% 130.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

172  920  550  872 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS