Highlights

[LTKM] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.19%    YoY -     34.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 167,446 163,020 192,637 190,201 186,750 180,992 178,064 -4.01%
  QoQ % 2.72% -15.37% 1.28% 1.85% 3.18% 1.64% -
  Horiz. % 94.04% 91.55% 108.18% 106.82% 104.88% 101.64% 100.00%
PBT 19,282 14,228 59,438 43,550 42,086 39,548 36,171 -34.23%
  QoQ % 35.52% -76.06% 36.48% 3.48% 6.42% 9.34% -
  Horiz. % 53.31% 39.34% 164.33% 120.40% 116.35% 109.34% 100.00%
Tax -4,960 -4,424 -13,304 -13,172 -12,358 -11,020 -7,908 -26.71%
  QoQ % -12.12% 66.75% -1.00% -6.59% -12.14% -39.35% -
  Horiz. % 62.72% 55.94% 168.23% 166.57% 156.27% 139.35% 100.00%
NP 14,322 9,804 46,134 30,378 29,728 28,528 28,263 -36.41%
  QoQ % 46.08% -78.75% 51.86% 2.19% 4.21% 0.94% -
  Horiz. % 50.67% 34.69% 163.23% 107.49% 105.18% 100.94% 100.00%
NP to SH 14,322 9,804 46,134 30,378 29,728 28,528 28,263 -36.41%
  QoQ % 46.08% -78.75% 51.86% 2.19% 4.21% 0.94% -
  Horiz. % 50.67% 34.69% 163.23% 107.49% 105.18% 100.94% 100.00%
Tax Rate 25.72 % 31.09 % 22.38 % 30.25 % 29.36 % 27.86 % 21.86 % 11.44%
  QoQ % -17.27% 38.92% -26.02% 3.03% 5.38% 27.45% -
  Horiz. % 117.66% 142.22% 102.38% 138.38% 134.31% 127.45% 100.00%
Total Cost 153,124 153,216 146,503 159,822 157,022 152,464 149,801 1.47%
  QoQ % -0.06% 4.58% -8.33% 1.78% 2.99% 1.78% -
  Horiz. % 102.22% 102.28% 97.80% 106.69% 104.82% 101.78% 100.00%
Net Worth 221,176 222,477 221,606 177,363 175,661 166,052 158,287 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.97% 5.79% 4.91% -
  Horiz. % 139.73% 140.55% 140.00% 112.05% 110.98% 104.91% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 8,673 5,782 - - 6,938 -
  QoQ % 0.00% 0.00% 50.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 83.33% 0.00% 0.00% 100.00%
Div Payout % - % - % 18.80 % 19.03 % - % - % 24.55 % -
  QoQ % 0.00% 0.00% -1.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.58% 77.52% 0.00% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 221,176 222,477 221,606 177,363 175,661 166,052 158,287 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.97% 5.79% 4.91% -
  Horiz. % 139.73% 140.55% 140.00% 112.05% 110.98% 104.91% 100.00%
NOSH 130,104 130,104 43,367 43,365 43,373 43,355 43,366 107.87%
  QoQ % 0.00% 200.01% 0.00% -0.02% 0.04% -0.03% -
  Horiz. % 300.01% 300.01% 100.00% 100.00% 100.02% 99.97% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.55 % 6.01 % 23.95 % 15.97 % 15.92 % 15.76 % 15.87 % -33.76%
  QoQ % 42.26% -74.91% 49.97% 0.31% 1.02% -0.69% -
  Horiz. % 53.88% 37.87% 150.91% 100.63% 100.32% 99.31% 100.00%
ROE 6.48 % 4.41 % 20.82 % 17.13 % 16.92 % 17.18 % 17.86 % -49.10%
  QoQ % 46.94% -78.82% 21.54% 1.24% -1.51% -3.81% -
  Horiz. % 36.28% 24.69% 116.57% 95.91% 94.74% 96.19% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 128.70 125.30 444.20 438.61 430.57 417.46 410.60 -53.82%
  QoQ % 2.71% -71.79% 1.27% 1.87% 3.14% 1.67% -
  Horiz. % 31.34% 30.52% 108.18% 106.82% 104.86% 101.67% 100.00%
EPS 11.00 7.52 106.38 70.05 68.54 65.80 65.17 -69.42%
  QoQ % 46.28% -92.93% 51.86% 2.20% 4.16% 0.97% -
  Horiz. % 16.88% 11.54% 163.23% 107.49% 105.17% 100.97% 100.00%
DPS 0.00 0.00 20.00 13.33 0.00 0.00 16.00 -
  QoQ % 0.00% 0.00% 50.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 83.31% 0.00% 0.00% 100.00%
NAPS 1.7000 1.7100 5.1100 4.0900 4.0500 3.8300 3.6500 -39.89%
  QoQ % -0.58% -66.54% 24.94% 0.99% 5.74% 4.93% -
  Horiz. % 46.58% 46.85% 140.00% 112.05% 110.96% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 128.70 125.30 148.06 146.19 143.54 139.11 136.86 -4.01%
  QoQ % 2.71% -15.37% 1.28% 1.85% 3.18% 1.64% -
  Horiz. % 94.04% 91.55% 108.18% 106.82% 104.88% 101.64% 100.00%
EPS 11.00 7.52 35.46 23.35 22.85 21.93 21.72 -36.44%
  QoQ % 46.28% -78.79% 51.86% 2.19% 4.20% 0.97% -
  Horiz. % 50.64% 34.62% 163.26% 107.50% 105.20% 100.97% 100.00%
DPS 0.00 0.00 6.67 4.44 0.00 0.00 5.33 -
  QoQ % 0.00% 0.00% 50.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.14% 83.30% 0.00% 0.00% 100.00%
NAPS 1.7000 1.7100 1.7033 1.3632 1.3502 1.2763 1.2166 24.96%
  QoQ % -0.58% 0.39% 24.95% 0.96% 5.79% 4.91% -
  Horiz. % 139.73% 140.56% 140.00% 112.05% 110.98% 104.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5200 2.1400 5.7200 4.1800 4.8500 3.4500 2.8500 -
P/RPS 1.18 1.71 1.29 0.95 1.13 0.83 0.69 42.96%
  QoQ % -30.99% 32.56% 35.79% -15.93% 36.14% 20.29% -
  Horiz. % 171.01% 247.83% 186.96% 137.68% 163.77% 120.29% 100.00%
P/EPS 13.81 28.40 5.38 5.97 7.08 5.24 4.37 115.20%
  QoQ % -51.37% 427.88% -9.88% -15.68% 35.11% 19.91% -
  Horiz. % 316.02% 649.89% 123.11% 136.61% 162.01% 119.91% 100.00%
EY 7.24 3.52 18.60 16.76 14.13 19.07 22.87 -53.52%
  QoQ % 105.68% -81.08% 10.98% 18.61% -25.90% -16.62% -
  Horiz. % 31.66% 15.39% 81.33% 73.28% 61.78% 83.38% 100.00%
DY 0.00 0.00 3.50 3.19 0.00 0.00 5.61 -
  QoQ % 0.00% 0.00% 9.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.39% 56.86% 0.00% 0.00% 100.00%
P/NAPS 0.89 1.25 1.12 1.02 1.20 0.90 0.78 9.18%
  QoQ % -28.80% 11.61% 9.80% -15.00% 33.33% 15.38% -
  Horiz. % 114.10% 160.26% 143.59% 130.77% 153.85% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 -
Price 1.6600 1.5700 6.3000 5.5000 4.6000 4.5000 3.4600 -
P/RPS 1.29 1.25 1.42 1.25 1.07 1.08 0.84 33.07%
  QoQ % 3.20% -11.97% 13.60% 16.82% -0.93% 28.57% -
  Horiz. % 153.57% 148.81% 169.05% 148.81% 127.38% 128.57% 100.00%
P/EPS 15.08 20.83 5.92 7.85 6.71 6.84 5.31 100.41%
  QoQ % -27.60% 251.86% -24.59% 16.99% -1.90% 28.81% -
  Horiz. % 283.99% 392.28% 111.49% 147.83% 126.37% 128.81% 100.00%
EY 6.63 4.80 16.89 12.74 14.90 14.62 18.84 -50.12%
  QoQ % 38.12% -71.58% 32.57% -14.50% 1.92% -22.40% -
  Horiz. % 35.19% 25.48% 89.65% 67.62% 79.09% 77.60% 100.00%
DY 0.00 0.00 3.17 2.42 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 30.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.61% 52.38% 0.00% 0.00% 100.00%
P/NAPS 0.98 0.92 1.23 1.34 1.14 1.17 0.95 2.09%
  QoQ % 6.52% -25.20% -8.21% 17.54% -2.56% 23.16% -
  Horiz. % 103.16% 96.84% 129.47% 141.05% 120.00% 123.16% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS