Highlights

[LTKM] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     25.37%    YoY -     194.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 190,201 186,750 180,992 178,064 177,785 172,218 174,160 6.03%
  QoQ % 1.85% 3.18% 1.64% 0.16% 3.23% -1.12% -
  Horiz. % 109.21% 107.23% 103.92% 102.24% 102.08% 98.88% 100.00%
PBT 43,550 42,086 39,548 36,171 31,388 30,354 33,156 19.88%
  QoQ % 3.48% 6.42% 9.34% 15.24% 3.41% -8.45% -
  Horiz. % 131.35% 126.93% 119.28% 109.09% 94.67% 91.55% 100.00%
Tax -13,172 -12,358 -11,020 -7,908 -8,844 -7,952 -8,916 29.62%
  QoQ % -6.59% -12.14% -39.35% 10.58% -11.22% 10.81% -
  Horiz. % 147.73% 138.60% 123.60% 88.69% 99.19% 89.19% 100.00%
NP 30,378 29,728 28,528 28,263 22,544 22,402 24,240 16.19%
  QoQ % 2.19% 4.21% 0.94% 25.37% 0.63% -7.58% -
  Horiz. % 125.32% 122.64% 117.69% 116.60% 93.00% 92.42% 100.00%
NP to SH 30,378 29,728 28,528 28,263 22,544 22,402 24,240 16.19%
  QoQ % 2.19% 4.21% 0.94% 25.37% 0.63% -7.58% -
  Horiz. % 125.32% 122.64% 117.69% 116.60% 93.00% 92.42% 100.00%
Tax Rate 30.25 % 29.36 % 27.86 % 21.86 % 28.18 % 26.20 % 26.89 % 8.14%
  QoQ % 3.03% 5.38% 27.45% -22.43% 7.56% -2.57% -
  Horiz. % 112.50% 109.19% 103.61% 81.29% 104.80% 97.43% 100.00%
Total Cost 159,822 157,022 152,464 149,801 155,241 149,816 149,920 4.34%
  QoQ % 1.78% 2.99% 1.78% -3.50% 3.62% -0.07% -
  Horiz. % 106.61% 104.74% 101.70% 99.92% 103.55% 99.93% 100.00%
Net Worth 177,363 175,661 166,052 158,287 147,440 141,367 139,245 17.45%
  QoQ % 0.97% 5.79% 4.91% 7.36% 4.30% 1.52% -
  Horiz. % 127.37% 126.15% 119.25% 113.68% 105.89% 101.52% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,782 - - 6,938 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 0.00% 100.00% - - -
Div Payout % 19.03 % - % - % 24.55 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 177,363 175,661 166,052 158,287 147,440 141,367 139,245 17.45%
  QoQ % 0.97% 5.79% 4.91% 7.36% 4.30% 1.52% -
  Horiz. % 127.37% 126.15% 119.25% 113.68% 105.89% 101.52% 100.00%
NOSH 43,365 43,373 43,355 43,366 43,364 43,364 43,378 -0.02%
  QoQ % -0.02% 0.04% -0.03% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.99% 99.95% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.97 % 15.92 % 15.76 % 15.87 % 12.68 % 13.01 % 13.92 % 9.56%
  QoQ % 0.31% 1.02% -0.69% 25.16% -2.54% -6.54% -
  Horiz. % 114.73% 114.37% 113.22% 114.01% 91.09% 93.46% 100.00%
ROE 17.13 % 16.92 % 17.18 % 17.86 % 15.29 % 15.85 % 17.41 % -1.07%
  QoQ % 1.24% -1.51% -3.81% 16.81% -3.53% -8.96% -
  Horiz. % 98.39% 97.19% 98.68% 102.58% 87.82% 91.04% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 438.61 430.57 417.46 410.60 409.97 397.14 401.49 6.06%
  QoQ % 1.87% 3.14% 1.67% 0.15% 3.23% -1.08% -
  Horiz. % 109.25% 107.24% 103.98% 102.27% 102.11% 98.92% 100.00%
EPS 70.05 68.54 65.80 65.17 51.99 51.66 55.88 16.21%
  QoQ % 2.20% 4.16% 0.97% 25.35% 0.64% -7.55% -
  Horiz. % 125.36% 122.66% 117.75% 116.62% 93.04% 92.45% 100.00%
DPS 13.33 0.00 0.00 16.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.31% 0.00% 0.00% 100.00% - - -
NAPS 4.0900 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 17.48%
  QoQ % 0.99% 5.74% 4.93% 7.35% 4.29% 1.56% -
  Horiz. % 127.41% 126.17% 119.31% 113.71% 105.92% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.19 143.54 139.11 136.86 136.65 132.37 133.86 6.03%
  QoQ % 1.85% 3.18% 1.64% 0.15% 3.23% -1.11% -
  Horiz. % 109.21% 107.23% 103.92% 102.24% 102.08% 98.89% 100.00%
EPS 23.35 22.85 21.93 21.72 17.33 17.22 18.63 16.20%
  QoQ % 2.19% 4.20% 0.97% 25.33% 0.64% -7.57% -
  Horiz. % 125.34% 122.65% 117.71% 116.59% 93.02% 92.43% 100.00%
DPS 4.44 0.00 0.00 5.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.30% 0.00% 0.00% 100.00% - - -
NAPS 1.3632 1.3502 1.2763 1.2166 1.1333 1.0866 1.0703 17.45%
  QoQ % 0.96% 5.79% 4.91% 7.35% 4.30% 1.52% -
  Horiz. % 127.37% 126.15% 119.25% 113.67% 105.89% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.1800 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 -
P/RPS 0.95 1.13 0.83 0.69 0.68 0.53 0.47 59.66%
  QoQ % -15.93% 36.14% 20.29% 1.47% 28.30% 12.77% -
  Horiz. % 202.13% 240.43% 176.60% 146.81% 144.68% 112.77% 100.00%
P/EPS 5.97 7.08 5.24 4.37 5.39 4.07 3.40 45.40%
  QoQ % -15.68% 35.11% 19.91% -18.92% 32.43% 19.71% -
  Horiz. % 175.59% 208.24% 154.12% 128.53% 158.53% 119.71% 100.00%
EY 16.76 14.13 19.07 22.87 18.57 24.60 29.41 -31.19%
  QoQ % 18.61% -25.90% -16.62% 23.16% -24.51% -16.35% -
  Horiz. % 56.99% 48.04% 64.84% 77.76% 63.14% 83.65% 100.00%
DY 3.19 0.00 0.00 5.61 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.86% 0.00% 0.00% 100.00% - - -
P/NAPS 1.02 1.20 0.90 0.78 0.82 0.64 0.59 43.90%
  QoQ % -15.00% 33.33% 15.38% -4.88% 28.13% 8.47% -
  Horiz. % 172.88% 203.39% 152.54% 132.20% 138.98% 108.47% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 -
Price 5.5000 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 -
P/RPS 1.25 1.07 1.08 0.84 0.70 0.67 0.49 86.38%
  QoQ % 16.82% -0.93% 28.57% 20.00% 4.48% 36.73% -
  Horiz. % 255.10% 218.37% 220.41% 171.43% 142.86% 136.73% 100.00%
P/EPS 7.85 6.71 6.84 5.31 5.54 5.13 3.54 69.80%
  QoQ % 16.99% -1.90% 28.81% -4.15% 7.99% 44.92% -
  Horiz. % 221.75% 189.55% 193.22% 150.00% 156.50% 144.92% 100.00%
EY 12.74 14.90 14.62 18.84 18.05 19.49 28.22 -41.07%
  QoQ % -14.50% 1.92% -22.40% 4.38% -7.39% -30.94% -
  Horiz. % 45.15% 52.80% 51.81% 66.76% 63.96% 69.06% 100.00%
DY 2.42 0.00 0.00 4.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.38% 0.00% 0.00% 100.00% - - -
P/NAPS 1.34 1.14 1.17 0.95 0.85 0.81 0.62 66.93%
  QoQ % 17.54% -2.56% 23.16% 11.76% 4.94% 30.65% -
  Horiz. % 216.13% 183.87% 188.71% 153.23% 137.10% 130.65% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS