Highlights

[LTKM] QoQ Cumulative Quarter Result on 2018-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     403.72%    YoY -     576.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 48,248 196,341 140,363 86,140 39,424 175,032 130,526 -48.59%
  QoQ % -75.43% 39.88% 62.95% 118.50% -77.48% 34.10% -
  Horiz. % 36.96% 150.42% 107.54% 65.99% 30.20% 134.10% 100.00%
PBT 2,729 30,959 23,007 9,053 -1,319 7,080 5,848 -39.92%
  QoQ % -91.19% 34.56% 154.14% 786.35% -118.63% 21.07% -
  Horiz. % 46.67% 529.39% 393.42% 154.81% -22.55% 121.07% 100.00%
Tax -2,219 -10,003 -7,539 -3,337 -563 -3,841 -3,400 -24.82%
  QoQ % 77.82% -32.68% -125.92% -492.72% 85.34% -12.97% -
  Horiz. % 65.26% 294.21% 221.74% 98.15% 16.56% 112.97% 100.00%
NP 510 20,956 15,468 5,716 -1,882 3,239 2,448 -64.96%
  QoQ % -97.57% 35.48% 170.61% 403.72% -158.10% 32.31% -
  Horiz. % 20.83% 856.05% 631.86% 233.50% -76.88% 132.31% 100.00%
NP to SH 510 20,956 15,468 5,716 -1,882 3,239 2,448 -64.96%
  QoQ % -97.57% 35.48% 170.61% 403.72% -158.10% 32.31% -
  Horiz. % 20.83% 856.05% 631.86% 233.50% -76.88% 132.31% 100.00%
Tax Rate 81.31 % 32.31 % 32.77 % 36.86 % - % 54.25 % 58.14 % 25.14%
  QoQ % 151.66% -1.40% -11.10% 0.00% 0.00% -6.69% -
  Horiz. % 139.85% 55.57% 56.36% 63.40% 0.00% 93.31% 100.00%
Total Cost 47,738 175,385 124,895 80,424 41,306 171,793 128,078 -48.30%
  QoQ % -72.78% 40.43% 55.30% 94.70% -75.96% 34.13% -
  Horiz. % 37.27% 136.94% 97.51% 62.79% 32.25% 134.13% 100.00%
Net Worth 245,896 247,197 241,993 235,488 228,983 231,585 234,187 3.32%
  QoQ % -0.53% 2.15% 2.76% 2.84% -1.12% -1.11% -
  Horiz. % 105.00% 105.56% 103.33% 100.56% 97.78% 98.89% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 1,301 - - - 1,301 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 8.41 % - % - % - % 53.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 15.82% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 245,896 247,197 241,993 235,488 228,983 231,585 234,187 3.32%
  QoQ % -0.53% 2.15% 2.76% 2.84% -1.12% -1.11% -
  Horiz. % 105.00% 105.56% 103.33% 100.56% 97.78% 98.89% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.06 % 10.67 % 11.02 % 6.64 % -4.77 % 1.85 % 1.88 % -31.82%
  QoQ % -90.07% -3.18% 65.96% 239.20% -357.84% -1.60% -
  Horiz. % 56.38% 567.55% 586.17% 353.19% -253.72% 98.40% 100.00%
ROE 0.21 % 8.48 % 6.39 % 2.43 % -0.82 % 1.40 % 1.05 % -65.90%
  QoQ % -97.52% 32.71% 162.96% 396.34% -158.57% 33.33% -
  Horiz. % 20.00% 807.62% 608.57% 231.43% -78.10% 133.33% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.08 150.91 107.89 66.21 30.30 134.53 100.32 -48.59%
  QoQ % -75.43% 39.87% 62.95% 118.51% -77.48% 34.10% -
  Horiz. % 36.96% 150.43% 107.55% 66.00% 30.20% 134.10% 100.00%
EPS 0.39 16.11 11.89 4.39 -1.45 2.49 1.88 -65.06%
  QoQ % -97.58% 35.49% 170.84% 402.76% -158.23% 32.45% -
  Horiz. % 20.74% 856.91% 632.45% 233.51% -77.13% 132.45% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8900 1.9000 1.8600 1.8100 1.7600 1.7800 1.8000 3.32%
  QoQ % -0.53% 2.15% 2.76% 2.84% -1.12% -1.11% -
  Horiz. % 105.00% 105.56% 103.33% 100.56% 97.78% 98.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.08 150.91 107.89 66.21 30.30 134.53 100.32 -48.59%
  QoQ % -75.43% 39.87% 62.95% 118.51% -77.48% 34.10% -
  Horiz. % 36.96% 150.43% 107.55% 66.00% 30.20% 134.10% 100.00%
EPS 0.39 16.11 11.89 4.39 -1.45 2.49 1.88 -65.06%
  QoQ % -97.58% 35.49% 170.84% 402.76% -158.23% 32.45% -
  Horiz. % 20.74% 856.91% 632.45% 233.51% -77.13% 132.45% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8900 1.9000 1.8600 1.8100 1.7600 1.7800 1.8000 3.32%
  QoQ % -0.53% 2.15% 2.76% 2.84% -1.12% -1.11% -
  Horiz. % 105.00% 105.56% 103.33% 100.56% 97.78% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.9850 1.1800 0.9850 0.8650 0.9000 1.0000 1.0700 -
P/RPS 2.66 0.78 0.91 1.31 2.97 0.74 1.07 83.82%
  QoQ % 241.03% -14.29% -30.53% -55.89% 301.35% -30.84% -
  Horiz. % 248.60% 72.90% 85.05% 122.43% 277.57% 69.16% 100.00%
P/EPS 251.28 7.33 8.29 19.69 -62.22 40.17 56.87 170.00%
  QoQ % 3,328.10% -11.58% -57.90% 131.65% -254.89% -29.37% -
  Horiz. % 441.85% 12.89% 14.58% 34.62% -109.41% 70.63% 100.00%
EY 0.40 13.65 12.07 5.08 -1.61 2.49 1.76 -62.86%
  QoQ % -97.07% 13.09% 137.60% 415.53% -164.66% 41.48% -
  Horiz. % 22.73% 775.57% 685.80% 288.64% -91.48% 141.48% 100.00%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.68% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.62 0.53 0.48 0.51 0.56 0.59 -8.10%
  QoQ % -16.13% 16.98% 10.42% -5.88% -8.93% -5.08% -
  Horiz. % 88.14% 105.08% 89.83% 81.36% 86.44% 94.92% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 21/05/19 27/02/19 14/11/18 16/08/18 24/05/18 13/02/18 -
Price 1.3500 1.1800 1.3200 0.8250 0.9200 1.0100 1.0200 -
P/RPS 3.64 0.78 1.22 1.25 3.04 0.75 1.02 134.07%
  QoQ % 366.67% -36.07% -2.40% -58.88% 305.33% -26.47% -
  Horiz. % 356.86% 76.47% 119.61% 122.55% 298.04% 73.53% 100.00%
P/EPS 344.39 7.33 11.10 18.78 -63.60 40.57 54.21 244.18%
  QoQ % 4,598.36% -33.96% -40.89% 129.53% -256.77% -25.16% -
  Horiz. % 635.29% 13.52% 20.48% 34.64% -117.32% 74.84% 100.00%
EY 0.29 13.65 9.01 5.33 -1.57 2.46 1.84 -70.92%
  QoQ % -97.88% 51.50% 69.04% 439.49% -163.82% 33.70% -
  Horiz. % 15.76% 741.85% 489.67% 289.67% -85.33% 133.70% 100.00%
DY 0.00 0.00 0.76 0.00 0.00 0.00 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.62 0.71 0.46 0.52 0.57 0.57 15.81%
  QoQ % 14.52% -12.68% 54.35% -11.54% -8.77% 0.00% -
  Horiz. % 124.56% 108.77% 124.56% 80.70% 91.23% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers