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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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