Highlights

[LTKM] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -36.96%    YoY -     1,076.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 178,064 133,339 86,109 43,540 154,831 114,293 73,627 80.27%
  QoQ % 33.54% 54.85% 97.77% -71.88% 35.47% 55.23% -
  Horiz. % 241.85% 181.10% 116.95% 59.14% 210.29% 155.23% 100.00%
PBT 36,171 23,541 15,177 8,289 12,240 4,986 2,399 511.32%
  QoQ % 53.65% 55.11% 83.10% -32.28% 145.49% 107.84% -
  Horiz. % 1,507.75% 981.28% 632.64% 345.52% 510.21% 207.84% 100.00%
Tax -7,908 -6,633 -3,976 -2,229 -2,665 -1,020 -475 553.12%
  QoQ % -19.22% -66.83% -78.38% 16.36% -161.27% -114.74% -
  Horiz. % 1,664.84% 1,396.42% 837.05% 469.26% 561.05% 214.74% 100.00%
NP 28,263 16,908 11,201 6,060 9,575 3,966 1,924 500.79%
  QoQ % 67.16% 50.95% 84.83% -36.71% 141.43% 106.13% -
  Horiz. % 1,468.97% 878.79% 582.17% 314.97% 497.66% 206.13% 100.00%
NP to SH 28,263 16,908 11,201 6,060 9,613 3,966 1,981 489.20%
  QoQ % 67.16% 50.95% 84.83% -36.96% 142.39% 100.20% -
  Horiz. % 1,426.70% 853.51% 565.42% 305.91% 485.26% 200.20% 100.00%
Tax Rate 21.86 % 28.18 % 26.20 % 26.89 % 21.77 % 20.46 % 19.80 % 6.83%
  QoQ % -22.43% 7.56% -2.57% 23.52% 6.40% 3.33% -
  Horiz. % 110.40% 142.32% 132.32% 135.81% 109.95% 103.33% 100.00%
Total Cost 149,801 116,431 74,908 37,480 145,256 110,327 71,703 63.50%
  QoQ % 28.66% 55.43% 99.86% -74.20% 31.66% 53.87% -
  Horiz. % 208.92% 162.38% 104.47% 52.27% 202.58% 153.87% 100.00%
Net Worth 158,287 147,440 141,367 139,245 133,144 125,835 123,758 17.85%
  QoQ % 7.36% 4.30% 1.52% 4.58% 5.81% 1.68% -
  Horiz. % 127.90% 119.14% 114.23% 112.51% 107.58% 101.68% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,938 - - - 3,903 2,169 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 79.91% 0.00% -
  Horiz. % 319.81% 0.00% 0.00% 0.00% 179.91% 100.00% -
Div Payout % 24.55 % - % - % - % 40.60 % 54.70 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.78% 0.00% -
  Horiz. % 44.88% 0.00% 0.00% 0.00% 74.22% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 158,287 147,440 141,367 139,245 133,144 125,835 123,758 17.85%
  QoQ % 7.36% 4.30% 1.52% 4.58% 5.81% 1.68% -
  Horiz. % 127.90% 119.14% 114.23% 112.51% 107.58% 101.68% 100.00%
NOSH 43,366 43,364 43,364 43,378 43,369 43,391 43,347 0.03%
  QoQ % 0.00% 0.00% -0.03% 0.02% -0.05% 0.10% -
  Horiz. % 100.04% 100.04% 100.04% 100.07% 100.05% 100.10% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.87 % 12.68 % 13.01 % 13.92 % 6.18 % 3.47 % 2.61 % 233.50%
  QoQ % 25.16% -2.54% -6.54% 125.24% 78.10% 32.95% -
  Horiz. % 608.05% 485.82% 498.47% 533.33% 236.78% 132.95% 100.00%
ROE 17.86 % 11.47 % 7.92 % 4.35 % 7.22 % 3.15 % 1.60 % 400.20%
  QoQ % 55.71% 44.82% 82.07% -39.75% 129.21% 96.88% -
  Horiz. % 1,116.25% 716.88% 495.00% 271.88% 451.25% 196.88% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 410.60 307.48 198.57 100.37 357.00 263.40 169.85 80.22%
  QoQ % 33.54% 54.85% 97.84% -71.89% 35.54% 55.08% -
  Horiz. % 241.74% 181.03% 116.91% 59.09% 210.19% 155.08% 100.00%
EPS 65.17 38.99 25.83 13.97 22.17 9.14 4.57 489.01%
  QoQ % 67.15% 50.95% 84.90% -36.99% 142.56% 100.00% -
  Horiz. % 1,426.04% 853.17% 565.21% 305.69% 485.12% 200.00% 100.00%
DPS 16.00 0.00 0.00 0.00 9.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 80.00% 0.00% -
  Horiz. % 320.00% 0.00% 0.00% 0.00% 180.00% 100.00% -
NAPS 3.6500 3.4000 3.2600 3.2100 3.0700 2.9000 2.8550 17.81%
  QoQ % 7.35% 4.29% 1.56% 4.56% 5.86% 1.58% -
  Horiz. % 127.85% 119.09% 114.19% 112.43% 107.53% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.86 102.49 66.18 33.47 119.01 87.85 56.59 80.27%
  QoQ % 33.53% 54.87% 97.73% -71.88% 35.47% 55.24% -
  Horiz. % 241.84% 181.11% 116.95% 59.14% 210.30% 155.24% 100.00%
EPS 21.72 13.00 8.61 4.66 7.39 3.05 1.52 489.81%
  QoQ % 67.08% 50.99% 84.76% -36.94% 142.30% 100.66% -
  Horiz. % 1,428.95% 855.26% 566.45% 306.58% 486.18% 200.66% 100.00%
DPS 5.33 0.00 0.00 0.00 3.00 1.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 79.64% 0.00% -
  Horiz. % 319.16% 0.00% 0.00% 0.00% 179.64% 100.00% -
NAPS 1.2166 1.1333 1.0866 1.0703 1.0234 0.9672 0.9512 17.85%
  QoQ % 7.35% 4.30% 1.52% 4.58% 5.81% 1.68% -
  Horiz. % 127.90% 119.14% 114.23% 112.52% 107.59% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.8500 2.8000 2.1000 1.9000 1.8100 1.8200 1.7900 -
P/RPS 0.69 0.91 1.06 1.89 0.51 0.69 1.05 -24.43%
  QoQ % -24.18% -14.15% -43.92% 270.59% -26.09% -34.29% -
  Horiz. % 65.71% 86.67% 100.95% 180.00% 48.57% 65.71% 100.00%
P/EPS 4.37 7.18 8.13 13.60 8.17 19.91 39.17 -76.86%
  QoQ % -39.14% -11.69% -40.22% 66.46% -58.97% -49.17% -
  Horiz. % 11.16% 18.33% 20.76% 34.72% 20.86% 50.83% 100.00%
EY 22.87 13.93 12.30 7.35 12.25 5.02 2.55 332.25%
  QoQ % 64.18% 13.25% 67.35% -40.00% 144.02% 96.86% -
  Horiz. % 896.86% 546.27% 482.35% 288.24% 480.39% 196.86% 100.00%
DY 5.61 0.00 0.00 0.00 4.97 2.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 80.73% 0.00% -
  Horiz. % 204.00% 0.00% 0.00% 0.00% 180.73% 100.00% -
P/NAPS 0.78 0.82 0.64 0.59 0.59 0.63 0.63 15.32%
  QoQ % -4.88% 28.13% 8.47% 0.00% -6.35% 0.00% -
  Horiz. % 123.81% 130.16% 101.59% 93.65% 93.65% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 -
Price 3.4600 2.8800 2.6500 1.9800 1.8900 1.8300 1.8000 -
P/RPS 0.84 0.94 1.33 1.97 0.53 0.69 1.06 -14.38%
  QoQ % -10.64% -29.32% -32.49% 271.70% -23.19% -34.91% -
  Horiz. % 79.25% 88.68% 125.47% 185.85% 50.00% 65.09% 100.00%
P/EPS 5.31 7.39 10.26 14.17 8.53 20.02 39.39 -73.74%
  QoQ % -28.15% -27.97% -27.59% 66.12% -57.39% -49.17% -
  Horiz. % 13.48% 18.76% 26.05% 35.97% 21.66% 50.83% 100.00%
EY 18.84 13.54 9.75 7.06 11.73 4.99 2.54 280.80%
  QoQ % 39.14% 38.87% 38.10% -39.81% 135.07% 96.46% -
  Horiz. % 741.73% 533.07% 383.86% 277.95% 461.81% 196.46% 100.00%
DY 4.62 0.00 0.00 0.00 4.76 2.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 74.36% 0.00% -
  Horiz. % 169.23% 0.00% 0.00% 0.00% 174.36% 100.00% -
P/NAPS 0.95 0.85 0.81 0.62 0.62 0.63 0.63 31.53%
  QoQ % 11.76% 4.94% 30.65% 0.00% -1.59% 0.00% -
  Horiz. % 150.79% 134.92% 128.57% 98.41% 98.41% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

412  477  574  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.35-0.03 
 ARBB 0.295+0.02 
 SAMAIDEN 2.03+0.35 
 CYPARK 1.50+0.16 
 KTG 0.265-0.005 
 CONNECT 0.235+0.01 
 MESTRON 0.22+0.005 
 QES 0.3550.00 

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