Highlights

[LTKM] QoQ Cumulative Quarter Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     53.28%    YoY -     34.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 83,723 40,755 192,637 142,651 93,375 45,248 178,064 -39.51%
  QoQ % 105.43% -78.84% 35.04% 52.77% 106.36% -74.59% -
  Horiz. % 47.02% 22.89% 108.18% 80.11% 52.44% 25.41% 100.00%
PBT 9,641 3,557 59,438 32,663 21,043 9,887 36,171 -58.55%
  QoQ % 171.04% -94.02% 81.97% 55.22% 112.84% -72.67% -
  Horiz. % 26.65% 9.83% 164.33% 90.30% 58.18% 27.33% 100.00%
Tax -2,480 -1,106 -13,304 -9,879 -6,179 -2,755 -7,908 -53.81%
  QoQ % -124.23% 91.69% -34.67% -59.88% -124.28% 65.16% -
  Horiz. % 31.36% 13.99% 168.23% 124.92% 78.14% 34.84% 100.00%
NP 7,161 2,451 46,134 22,784 14,864 7,132 28,263 -59.93%
  QoQ % 192.17% -94.69% 102.48% 53.28% 108.41% -74.77% -
  Horiz. % 25.34% 8.67% 163.23% 80.61% 52.59% 25.23% 100.00%
NP to SH 7,161 2,451 46,134 22,784 14,864 7,132 28,263 -59.93%
  QoQ % 192.17% -94.69% 102.48% 53.28% 108.41% -74.77% -
  Horiz. % 25.34% 8.67% 163.23% 80.61% 52.59% 25.23% 100.00%
Tax Rate 25.72 % 31.09 % 22.38 % 30.25 % 29.36 % 27.86 % 21.86 % 11.44%
  QoQ % -17.27% 38.92% -26.02% 3.03% 5.38% 27.45% -
  Horiz. % 117.66% 142.22% 102.38% 138.38% 134.31% 127.45% 100.00%
Total Cost 76,562 38,304 146,503 119,867 78,511 38,116 149,801 -36.05%
  QoQ % 99.88% -73.85% 22.22% 52.68% 105.98% -74.56% -
  Horiz. % 51.11% 25.57% 97.80% 80.02% 52.41% 25.44% 100.00%
Net Worth 221,176 222,477 221,606 177,363 175,661 166,052 158,287 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.97% 5.79% 4.91% -
  Horiz. % 139.73% 140.55% 140.00% 112.05% 110.98% 104.91% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 8,673 4,336 - - 6,938 -
  QoQ % 0.00% 0.00% 100.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 62.50% 0.00% 0.00% 100.00%
Div Payout % - % - % 18.80 % 19.03 % - % - % 24.55 % -
  QoQ % 0.00% 0.00% -1.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.58% 77.52% 0.00% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 221,176 222,477 221,606 177,363 175,661 166,052 158,287 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.97% 5.79% 4.91% -
  Horiz. % 139.73% 140.55% 140.00% 112.05% 110.98% 104.91% 100.00%
NOSH 130,104 130,104 43,367 43,365 43,373 43,355 43,366 107.87%
  QoQ % 0.00% 200.01% 0.00% -0.02% 0.04% -0.03% -
  Horiz. % 300.01% 300.01% 100.00% 100.00% 100.02% 99.97% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.55 % 6.01 % 23.95 % 15.97 % 15.92 % 15.76 % 15.87 % -33.76%
  QoQ % 42.26% -74.91% 49.97% 0.31% 1.02% -0.69% -
  Horiz. % 53.88% 37.87% 150.91% 100.63% 100.32% 99.31% 100.00%
ROE 3.24 % 1.10 % 20.82 % 12.85 % 8.46 % 4.30 % 17.86 % -67.92%
  QoQ % 194.55% -94.72% 62.02% 51.89% 96.74% -75.92% -
  Horiz. % 18.14% 6.16% 116.57% 71.95% 47.37% 24.08% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 64.35 31.32 444.20 328.95 215.28 104.36 410.60 -70.90%
  QoQ % 105.46% -92.95% 35.04% 52.80% 106.29% -74.58% -
  Horiz. % 15.67% 7.63% 108.18% 80.11% 52.43% 25.42% 100.00%
EPS 5.50 1.88 106.38 52.54 34.27 16.45 65.17 -80.73%
  QoQ % 192.55% -98.23% 102.47% 53.31% 108.33% -74.76% -
  Horiz. % 8.44% 2.88% 163.23% 80.62% 52.59% 25.24% 100.00%
DPS 0.00 0.00 20.00 10.00 0.00 0.00 16.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 62.50% 0.00% 0.00% 100.00%
NAPS 1.7000 1.7100 5.1100 4.0900 4.0500 3.8300 3.6500 -39.89%
  QoQ % -0.58% -66.54% 24.94% 0.99% 5.74% 4.93% -
  Horiz. % 46.58% 46.85% 140.00% 112.05% 110.96% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 64.35 31.32 148.06 109.64 71.77 34.78 136.86 -39.51%
  QoQ % 105.46% -78.85% 35.04% 52.77% 106.35% -74.59% -
  Horiz. % 47.02% 22.88% 108.18% 80.11% 52.44% 25.41% 100.00%
EPS 5.50 1.88 35.46 17.51 11.42 5.48 21.72 -59.94%
  QoQ % 192.55% -94.70% 102.51% 53.33% 108.39% -74.77% -
  Horiz. % 25.32% 8.66% 163.26% 80.62% 52.58% 25.23% 100.00%
DPS 0.00 0.00 6.67 3.33 0.00 0.00 5.33 -
  QoQ % 0.00% 0.00% 100.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.14% 62.48% 0.00% 0.00% 100.00%
NAPS 1.7000 1.7100 1.7033 1.3632 1.3502 1.2763 1.2166 24.96%
  QoQ % -0.58% 0.39% 24.95% 0.96% 5.79% 4.91% -
  Horiz. % 139.73% 140.56% 140.00% 112.05% 110.98% 104.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5200 2.1400 5.7200 4.1800 4.8500 3.4500 2.8500 -
P/RPS 2.36 6.83 1.29 1.27 2.25 3.31 0.69 126.84%
  QoQ % -65.45% 429.46% 1.57% -43.56% -32.02% 379.71% -
  Horiz. % 342.03% 989.86% 186.96% 184.06% 326.09% 479.71% 100.00%
P/EPS 27.62 113.60 5.38 7.96 14.15 20.97 4.37 241.46%
  QoQ % -75.69% 2,011.52% -32.41% -43.75% -32.52% 379.86% -
  Horiz. % 632.04% 2,599.54% 123.11% 182.15% 323.80% 479.86% 100.00%
EY 3.62 0.88 18.60 12.57 7.07 4.77 22.87 -70.71%
  QoQ % 311.36% -95.27% 47.97% 77.79% 48.22% -79.14% -
  Horiz. % 15.83% 3.85% 81.33% 54.96% 30.91% 20.86% 100.00%
DY 0.00 0.00 3.50 2.39 0.00 0.00 5.61 -
  QoQ % 0.00% 0.00% 46.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.39% 42.60% 0.00% 0.00% 100.00%
P/NAPS 0.89 1.25 1.12 1.02 1.20 0.90 0.78 9.18%
  QoQ % -28.80% 11.61% 9.80% -15.00% 33.33% 15.38% -
  Horiz. % 114.10% 160.26% 143.59% 130.77% 153.85% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 -
Price 1.6600 1.5700 6.3000 5.5000 4.6000 4.5000 3.4600 -
P/RPS 2.58 5.01 1.42 1.67 2.14 4.31 0.84 111.15%
  QoQ % -48.50% 252.82% -14.97% -21.96% -50.35% 413.10% -
  Horiz. % 307.14% 596.43% 169.05% 198.81% 254.76% 513.10% 100.00%
P/EPS 30.16 83.34 5.92 10.47 13.42 27.36 5.31 218.00%
  QoQ % -63.81% 1,307.77% -43.46% -21.98% -50.95% 415.25% -
  Horiz. % 567.98% 1,569.49% 111.49% 197.18% 252.73% 515.25% 100.00%
EY 3.32 1.20 16.89 9.55 7.45 3.66 18.84 -68.53%
  QoQ % 176.67% -92.90% 76.86% 28.19% 103.55% -80.57% -
  Horiz. % 17.62% 6.37% 89.65% 50.69% 39.54% 19.43% 100.00%
DY 0.00 0.00 3.17 1.82 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 74.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.61% 39.39% 0.00% 0.00% 100.00%
P/NAPS 0.98 0.92 1.23 1.34 1.14 1.17 0.95 2.09%
  QoQ % 6.52% -25.20% -8.21% 17.54% -2.56% 23.16% -
  Horiz. % 103.16% 96.84% 129.47% 141.05% 120.00% 123.16% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers