Highlights

[LTKM] QoQ Cumulative Quarter Result on 2017-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     179.79%    YoY -     -89.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 39,424 175,032 130,526 84,625 39,812 168,874 129,240 -54.78%
  QoQ % -77.48% 34.10% 54.24% 112.56% -76.43% 30.67% -
  Horiz. % 30.50% 135.43% 101.00% 65.48% 30.80% 130.67% 100.00%
PBT -1,319 7,080 5,848 2,334 -701 18,603 15,385 -
  QoQ % -118.63% 21.07% 150.56% 432.95% -103.77% 20.92% -
  Horiz. % -8.57% 46.02% 38.01% 15.17% -4.56% 120.92% 100.00%
Tax -563 -3,841 -3,400 -1,489 -358 -6,135 -5,147 -77.22%
  QoQ % 85.34% -12.97% -128.34% -315.92% 94.16% -19.20% -
  Horiz. % 10.94% 74.63% 66.06% 28.93% 6.96% 119.20% 100.00%
NP -1,882 3,239 2,448 845 -1,059 12,468 10,238 -
  QoQ % -158.10% 32.31% 189.70% 179.79% -108.49% 21.78% -
  Horiz. % -18.38% 31.64% 23.91% 8.25% -10.34% 121.78% 100.00%
NP to SH -1,882 3,239 2,448 845 -1,059 12,468 10,238 -
  QoQ % -158.10% 32.31% 189.70% 179.79% -108.49% 21.78% -
  Horiz. % -18.38% 31.64% 23.91% 8.25% -10.34% 121.78% 100.00%
Tax Rate - % 54.25 % 58.14 % 63.80 % - % 32.98 % 33.45 % -
  QoQ % 0.00% -6.69% -8.87% 0.00% 0.00% -1.41% -
  Horiz. % 0.00% 162.18% 173.81% 190.73% 0.00% 98.59% 100.00%
Total Cost 41,306 171,793 128,078 83,780 40,871 156,406 119,002 -50.71%
  QoQ % -75.96% 34.13% 52.87% 104.99% -73.87% 31.43% -
  Horiz. % 34.71% 144.36% 107.63% 70.40% 34.34% 131.43% 100.00%
Net Worth 228,983 231,585 234,187 235,488 238,090 238,090 230,284 -0.38%
  QoQ % -1.12% -1.11% -0.55% -1.09% 0.00% 3.39% -
  Horiz. % 99.44% 100.56% 101.69% 102.26% 103.39% 103.39% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,301 - - - 1,951 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 53.15 % - % - % - % 19.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 278.86% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 228,983 231,585 234,187 235,488 238,090 238,090 230,284 -0.38%
  QoQ % -1.12% -1.11% -0.55% -1.09% 0.00% 3.39% -
  Horiz. % 99.44% 100.56% 101.69% 102.26% 103.39% 103.39% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.77 % 1.85 % 1.88 % 1.00 % -2.66 % 7.38 % 7.92 % -
  QoQ % -357.84% -1.60% 88.00% 137.59% -136.04% -6.82% -
  Horiz. % -60.23% 23.36% 23.74% 12.63% -33.59% 93.18% 100.00%
ROE -0.82 % 1.40 % 1.05 % 0.36 % -0.44 % 5.24 % 4.45 % -
  QoQ % -158.57% 33.33% 191.67% 181.82% -108.40% 17.75% -
  Horiz. % -18.43% 31.46% 23.60% 8.09% -9.89% 117.75% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.30 134.53 100.32 65.04 30.60 129.80 99.34 -54.79%
  QoQ % -77.48% 34.10% 54.24% 112.55% -76.43% 30.66% -
  Horiz. % 30.50% 135.42% 100.99% 65.47% 30.80% 130.66% 100.00%
EPS -1.45 2.49 1.88 0.65 -0.81 9.58 7.87 -
  QoQ % -158.23% 32.45% 189.23% 180.25% -108.46% 21.73% -
  Horiz. % -18.42% 31.64% 23.89% 8.26% -10.29% 121.73% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7600 1.7800 1.8000 1.8100 1.8300 1.8300 1.7700 -0.38%
  QoQ % -1.12% -1.11% -0.55% -1.09% 0.00% 3.39% -
  Horiz. % 99.44% 100.56% 101.69% 102.26% 103.39% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.30 134.53 100.32 65.04 30.60 129.80 99.34 -54.79%
  QoQ % -77.48% 34.10% 54.24% 112.55% -76.43% 30.66% -
  Horiz. % 30.50% 135.42% 100.99% 65.47% 30.80% 130.66% 100.00%
EPS -1.45 2.49 1.88 0.65 -0.81 9.58 7.87 -
  QoQ % -158.23% 32.45% 189.23% 180.25% -108.46% 21.73% -
  Horiz. % -18.42% 31.64% 23.89% 8.26% -10.29% 121.73% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7600 1.7800 1.8000 1.8100 1.8300 1.8300 1.7700 -0.38%
  QoQ % -1.12% -1.11% -0.55% -1.09% 0.00% 3.39% -
  Horiz. % 99.44% 100.56% 101.69% 102.26% 103.39% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9000 1.0000 1.0700 1.4200 1.7700 1.2800 1.3200 -
P/RPS 2.97 0.74 1.07 2.18 5.78 0.99 1.33 71.10%
  QoQ % 301.35% -30.84% -50.92% -62.28% 483.84% -25.56% -
  Horiz. % 223.31% 55.64% 80.45% 163.91% 434.59% 74.44% 100.00%
P/EPS -62.22 40.17 56.87 218.64 -217.45 13.36 16.77 -
  QoQ % -254.89% -29.37% -73.99% 200.55% -1,727.62% -20.33% -
  Horiz. % -371.02% 239.53% 339.12% 1,303.76% -1,296.66% 79.67% 100.00%
EY -1.61 2.49 1.76 0.46 -0.46 7.49 5.96 -
  QoQ % -164.66% 41.48% 282.61% 200.00% -106.14% 25.67% -
  Horiz. % -27.01% 41.78% 29.53% 7.72% -7.72% 125.67% 100.00%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 81.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.56 0.59 0.78 0.97 0.70 0.75 -22.73%
  QoQ % -8.93% -5.08% -24.36% -19.59% 38.57% -6.67% -
  Horiz. % 68.00% 74.67% 78.67% 104.00% 129.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 24/05/18 13/02/18 15/11/17 16/08/17 24/05/17 16/02/17 -
Price 0.9200 1.0100 1.0200 1.3000 1.4900 1.7800 1.3500 -
P/RPS 3.04 0.75 1.02 2.00 4.87 1.37 1.36 71.21%
  QoQ % 305.33% -26.47% -49.00% -58.93% 255.47% 0.74% -
  Horiz. % 223.53% 55.15% 75.00% 147.06% 358.09% 100.74% 100.00%
P/EPS -63.60 40.57 54.21 200.16 -183.05 18.57 17.16 -
  QoQ % -256.77% -25.16% -72.92% 209.35% -1,085.73% 8.22% -
  Horiz. % -370.63% 236.42% 315.91% 1,166.43% -1,066.72% 108.22% 100.00%
EY -1.57 2.46 1.84 0.50 -0.55 5.38 5.83 -
  QoQ % -163.82% 33.70% 268.00% 190.91% -110.22% -7.72% -
  Horiz. % -26.93% 42.20% 31.56% 8.58% -9.43% 92.28% 100.00%
DY 0.00 0.00 0.98 0.00 0.00 0.00 1.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.57 0.57 0.72 0.81 0.97 0.76 -22.41%
  QoQ % -8.77% 0.00% -20.83% -11.11% -16.49% 27.63% -
  Horiz. % 68.42% 75.00% 75.00% 94.74% 106.58% 127.63% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers