Highlights

[LTKM] QoQ Cumulative Quarter Result on 2015-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -94.69%    YoY -     -65.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,994 128,651 83,723 40,755 192,637 142,651 93,375 48.46%
  QoQ % 31.36% 53.66% 105.43% -78.84% 35.04% 52.77% -
  Horiz. % 180.98% 137.78% 89.66% 43.65% 206.30% 152.77% 100.00%
PBT 16,882 15,371 9,641 3,557 59,438 32,663 21,043 -13.65%
  QoQ % 9.83% 59.43% 171.04% -94.02% 81.97% 55.22% -
  Horiz. % 80.23% 73.05% 45.82% 16.90% 282.46% 155.22% 100.00%
Tax -5,237 -3,863 -2,480 -1,106 -13,304 -9,879 -6,179 -10.43%
  QoQ % -35.57% -55.77% -124.23% 91.69% -34.67% -59.88% -
  Horiz. % 84.75% 62.52% 40.14% 17.90% 215.31% 159.88% 100.00%
NP 11,645 11,508 7,161 2,451 46,134 22,784 14,864 -15.00%
  QoQ % 1.19% 60.70% 192.17% -94.69% 102.48% 53.28% -
  Horiz. % 78.34% 77.42% 48.18% 16.49% 310.37% 153.28% 100.00%
NP to SH 11,645 11,508 7,161 2,451 46,134 22,784 14,864 -15.00%
  QoQ % 1.19% 60.70% 192.17% -94.69% 102.48% 53.28% -
  Horiz. % 78.34% 77.42% 48.18% 16.49% 310.37% 153.28% 100.00%
Tax Rate 31.02 % 25.13 % 25.72 % 31.09 % 22.38 % 30.25 % 29.36 % 3.73%
  QoQ % 23.44% -2.29% -17.27% 38.92% -26.02% 3.03% -
  Horiz. % 105.65% 85.59% 87.60% 105.89% 76.23% 103.03% 100.00%
Total Cost 157,349 117,143 76,562 38,304 146,503 119,867 78,511 58.89%
  QoQ % 34.32% 53.00% 99.88% -73.85% 22.22% 52.68% -
  Horiz. % 200.42% 149.21% 97.52% 48.79% 186.60% 152.68% 100.00%
Net Worth 222,477 221,176 221,176 222,477 221,606 177,363 175,661 17.04%
  QoQ % 0.59% 0.00% -0.58% 0.39% 24.94% 0.97% -
  Horiz. % 126.65% 125.91% 125.91% 126.65% 126.16% 100.97% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,252 - - 8,673 4,336 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.01% 0.00% -
  Horiz. % 0.00% 75.01% 0.00% 0.00% 200.01% 100.00% -
Div Payout % - % 28.26 % - % - % 18.80 % 19.03 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1.21% 0.00% -
  Horiz. % 0.00% 148.50% 0.00% 0.00% 98.79% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,477 221,176 221,176 222,477 221,606 177,363 175,661 17.04%
  QoQ % 0.59% 0.00% -0.58% 0.39% 24.94% 0.97% -
  Horiz. % 126.65% 125.91% 125.91% 126.65% 126.16% 100.97% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,367 43,365 43,373 107.85%
  QoQ % 0.00% 0.00% 0.00% 200.01% 0.00% -0.02% -
  Horiz. % 299.96% 299.96% 299.96% 299.96% 99.99% 99.98% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.89 % 8.95 % 8.55 % 6.01 % 23.95 % 15.97 % 15.92 % -42.75%
  QoQ % -23.02% 4.68% 42.26% -74.91% 49.97% 0.31% -
  Horiz. % 43.28% 56.22% 53.71% 37.75% 150.44% 100.31% 100.00%
ROE 5.23 % 5.20 % 3.24 % 1.10 % 20.82 % 12.85 % 8.46 % -27.41%
  QoQ % 0.58% 60.49% 194.55% -94.72% 62.02% 51.89% -
  Horiz. % 61.82% 61.47% 38.30% 13.00% 246.10% 151.89% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.89 98.88 64.35 31.32 444.20 328.95 215.28 -28.58%
  QoQ % 31.36% 53.66% 105.46% -92.95% 35.04% 52.80% -
  Horiz. % 60.34% 45.93% 29.89% 14.55% 206.34% 152.80% 100.00%
EPS 8.95 8.85 5.50 1.88 106.38 52.54 34.27 -59.11%
  QoQ % 1.13% 60.91% 192.55% -98.23% 102.47% 53.31% -
  Horiz. % 26.12% 25.82% 16.05% 5.49% 310.42% 153.31% 100.00%
DPS 0.00 2.50 0.00 0.00 20.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 25.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.7100 1.7000 1.7000 1.7100 5.1100 4.0900 4.0500 -43.69%
  QoQ % 0.59% 0.00% -0.58% -66.54% 24.94% 0.99% -
  Horiz. % 42.22% 41.98% 41.98% 42.22% 126.17% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.89 98.88 64.35 31.32 148.06 109.64 71.77 48.46%
  QoQ % 31.36% 53.66% 105.46% -78.85% 35.04% 52.77% -
  Horiz. % 180.98% 137.77% 89.66% 43.64% 206.30% 152.77% 100.00%
EPS 8.95 8.85 5.50 1.88 35.46 17.51 11.42 -14.98%
  QoQ % 1.13% 60.91% 192.55% -94.70% 102.51% 53.33% -
  Horiz. % 78.37% 77.50% 48.16% 16.46% 310.51% 153.33% 100.00%
DPS 0.00 2.50 0.00 0.00 6.67 3.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.30% 0.00% -
  Horiz. % 0.00% 75.08% 0.00% 0.00% 200.30% 100.00% -
NAPS 1.7100 1.7000 1.7000 1.7100 1.7033 1.3632 1.3502 17.04%
  QoQ % 0.59% 0.00% -0.58% 0.39% 24.95% 0.96% -
  Horiz. % 126.65% 125.91% 125.91% 126.65% 126.15% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.5900 1.5500 1.5200 2.1400 5.7200 4.1800 4.8500 -
P/RPS 1.22 1.57 2.36 6.83 1.29 1.27 2.25 -33.48%
  QoQ % -22.29% -33.47% -65.45% 429.46% 1.57% -43.56% -
  Horiz. % 54.22% 69.78% 104.89% 303.56% 57.33% 56.44% 100.00%
P/EPS 17.76 17.52 27.62 113.60 5.38 7.96 14.15 16.34%
  QoQ % 1.37% -36.57% -75.69% 2,011.52% -32.41% -43.75% -
  Horiz. % 125.51% 123.82% 195.19% 802.83% 38.02% 56.25% 100.00%
EY 5.63 5.71 3.62 0.88 18.60 12.57 7.07 -14.08%
  QoQ % -1.40% 57.73% 311.36% -95.27% 47.97% 77.79% -
  Horiz. % 79.63% 80.76% 51.20% 12.45% 263.08% 177.79% 100.00%
DY 0.00 1.61 0.00 0.00 3.50 2.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 46.44% 0.00% -
  Horiz. % 0.00% 67.36% 0.00% 0.00% 146.44% 100.00% -
P/NAPS 0.93 0.91 0.89 1.25 1.12 1.02 1.20 -15.61%
  QoQ % 2.20% 2.25% -28.80% 11.61% 9.80% -15.00% -
  Horiz. % 77.50% 75.83% 74.17% 104.17% 93.33% 85.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 -
Price 1.5600 1.5400 1.6600 1.5700 6.3000 5.5000 4.6000 -
P/RPS 1.20 1.56 2.58 5.01 1.42 1.67 2.14 -31.98%
  QoQ % -23.08% -39.53% -48.50% 252.82% -14.97% -21.96% -
  Horiz. % 56.07% 72.90% 120.56% 234.11% 66.36% 78.04% 100.00%
P/EPS 17.43 17.41 30.16 83.34 5.92 10.47 13.42 19.02%
  QoQ % 0.11% -42.27% -63.81% 1,307.77% -43.46% -21.98% -
  Horiz. % 129.88% 129.73% 224.74% 621.01% 44.11% 78.02% 100.00%
EY 5.74 5.74 3.32 1.20 16.89 9.55 7.45 -15.94%
  QoQ % 0.00% 72.89% 176.67% -92.90% 76.86% 28.19% -
  Horiz. % 77.05% 77.05% 44.56% 16.11% 226.71% 128.19% 100.00%
DY 0.00 1.62 0.00 0.00 3.17 1.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 74.18% 0.00% -
  Horiz. % 0.00% 89.01% 0.00% 0.00% 174.18% 100.00% -
P/NAPS 0.91 0.91 0.98 0.92 1.23 1.34 1.14 -13.94%
  QoQ % 0.00% -7.14% 6.52% -25.20% -8.21% 17.54% -
  Horiz. % 79.82% 79.82% 85.96% 80.70% 107.89% 117.54% 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.
 


 

237  234  537  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers