Highlights

[LTKM] QoQ Cumulative Quarter Result on 2014-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     67.16%    YoY -     194.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 142,651 93,375 45,248 178,064 133,339 86,109 43,540 120.12%
  QoQ % 52.77% 106.36% -74.59% 33.54% 54.85% 97.77% -
  Horiz. % 327.63% 214.46% 103.92% 408.97% 306.24% 197.77% 100.00%
PBT 32,663 21,043 9,887 36,171 23,541 15,177 8,289 148.86%
  QoQ % 55.22% 112.84% -72.67% 53.65% 55.11% 83.10% -
  Horiz. % 394.05% 253.87% 119.28% 436.37% 284.00% 183.10% 100.00%
Tax -9,879 -6,179 -2,755 -7,908 -6,633 -3,976 -2,229 169.09%
  QoQ % -59.88% -124.28% 65.16% -19.22% -66.83% -78.38% -
  Horiz. % 443.20% 277.21% 123.60% 354.78% 297.58% 178.38% 100.00%
NP 22,784 14,864 7,132 28,263 16,908 11,201 6,060 141.21%
  QoQ % 53.28% 108.41% -74.77% 67.16% 50.95% 84.83% -
  Horiz. % 375.97% 245.28% 117.69% 466.39% 279.01% 184.83% 100.00%
NP to SH 22,784 14,864 7,132 28,263 16,908 11,201 6,060 141.21%
  QoQ % 53.28% 108.41% -74.77% 67.16% 50.95% 84.83% -
  Horiz. % 375.97% 245.28% 117.69% 466.39% 279.01% 184.83% 100.00%
Tax Rate 30.25 % 29.36 % 27.86 % 21.86 % 28.18 % 26.20 % 26.89 % 8.14%
  QoQ % 3.03% 5.38% 27.45% -22.43% 7.56% -2.57% -
  Horiz. % 112.50% 109.19% 103.61% 81.29% 104.80% 97.43% 100.00%
Total Cost 119,867 78,511 38,116 149,801 116,431 74,908 37,480 116.61%
  QoQ % 52.68% 105.98% -74.56% 28.66% 55.43% 99.86% -
  Horiz. % 319.82% 209.47% 101.70% 399.68% 310.65% 199.86% 100.00%
Net Worth 177,363 175,661 166,052 158,287 147,440 141,367 139,245 17.45%
  QoQ % 0.97% 5.79% 4.91% 7.36% 4.30% 1.52% -
  Horiz. % 127.37% 126.15% 119.25% 113.68% 105.89% 101.52% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,336 - - 6,938 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 0.00% 0.00% 100.00% - - -
Div Payout % 19.03 % - % - % 24.55 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 177,363 175,661 166,052 158,287 147,440 141,367 139,245 17.45%
  QoQ % 0.97% 5.79% 4.91% 7.36% 4.30% 1.52% -
  Horiz. % 127.37% 126.15% 119.25% 113.68% 105.89% 101.52% 100.00%
NOSH 43,365 43,373 43,355 43,366 43,364 43,364 43,378 -0.02%
  QoQ % -0.02% 0.04% -0.03% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.99% 99.95% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.97 % 15.92 % 15.76 % 15.87 % 12.68 % 13.01 % 13.92 % 9.56%
  QoQ % 0.31% 1.02% -0.69% 25.16% -2.54% -6.54% -
  Horiz. % 114.73% 114.37% 113.22% 114.01% 91.09% 93.46% 100.00%
ROE 12.85 % 8.46 % 4.30 % 17.86 % 11.47 % 7.92 % 4.35 % 105.47%
  QoQ % 51.89% 96.74% -75.92% 55.71% 44.82% 82.07% -
  Horiz. % 295.40% 194.48% 98.85% 410.57% 263.68% 182.07% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 328.95 215.28 104.36 410.60 307.48 198.57 100.37 120.16%
  QoQ % 52.80% 106.29% -74.58% 33.54% 54.85% 97.84% -
  Horiz. % 327.74% 214.49% 103.98% 409.09% 306.35% 197.84% 100.00%
EPS 52.54 34.27 16.45 65.17 38.99 25.83 13.97 141.26%
  QoQ % 53.31% 108.33% -74.76% 67.15% 50.95% 84.90% -
  Horiz. % 376.09% 245.31% 117.75% 466.50% 279.10% 184.90% 100.00%
DPS 10.00 0.00 0.00 16.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 0.00% 0.00% 100.00% - - -
NAPS 4.0900 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 17.48%
  QoQ % 0.99% 5.74% 4.93% 7.35% 4.29% 1.56% -
  Horiz. % 127.41% 126.17% 119.31% 113.71% 105.92% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 109.64 71.77 34.78 136.86 102.49 66.18 33.47 120.09%
  QoQ % 52.77% 106.35% -74.59% 33.53% 54.87% 97.73% -
  Horiz. % 327.58% 214.43% 103.91% 408.90% 306.21% 197.73% 100.00%
EPS 17.51 11.42 5.48 21.72 13.00 8.61 4.66 141.11%
  QoQ % 53.33% 108.39% -74.77% 67.08% 50.99% 84.76% -
  Horiz. % 375.75% 245.06% 117.60% 466.09% 278.97% 184.76% 100.00%
DPS 3.33 0.00 0.00 5.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.48% 0.00% 0.00% 100.00% - - -
NAPS 1.3632 1.3502 1.2763 1.2166 1.1333 1.0866 1.0703 17.45%
  QoQ % 0.96% 5.79% 4.91% 7.35% 4.30% 1.52% -
  Horiz. % 127.37% 126.15% 119.25% 113.67% 105.89% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.1800 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 -
P/RPS 1.27 2.25 3.31 0.69 0.91 1.06 1.89 -23.23%
  QoQ % -43.56% -32.02% 379.71% -24.18% -14.15% -43.92% -
  Horiz. % 67.20% 119.05% 175.13% 36.51% 48.15% 56.08% 100.00%
P/EPS 7.96 14.15 20.97 4.37 7.18 8.13 13.60 -29.96%
  QoQ % -43.75% -32.52% 379.86% -39.14% -11.69% -40.22% -
  Horiz. % 58.53% 104.04% 154.19% 32.13% 52.79% 59.78% 100.00%
EY 12.57 7.07 4.77 22.87 13.93 12.30 7.35 42.87%
  QoQ % 77.79% 48.22% -79.14% 64.18% 13.25% 67.35% -
  Horiz. % 171.02% 96.19% 64.90% 311.16% 189.52% 167.35% 100.00%
DY 2.39 0.00 0.00 5.61 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.60% 0.00% 0.00% 100.00% - - -
P/NAPS 1.02 1.20 0.90 0.78 0.82 0.64 0.59 43.90%
  QoQ % -15.00% 33.33% 15.38% -4.88% 28.13% 8.47% -
  Horiz. % 172.88% 203.39% 152.54% 132.20% 138.98% 108.47% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 -
Price 5.5000 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 -
P/RPS 1.67 2.14 4.31 0.84 0.94 1.33 1.97 -10.40%
  QoQ % -21.96% -50.35% 413.10% -10.64% -29.32% -32.49% -
  Horiz. % 84.77% 108.63% 218.78% 42.64% 47.72% 67.51% 100.00%
P/EPS 10.47 13.42 27.36 5.31 7.39 10.26 14.17 -18.22%
  QoQ % -21.98% -50.95% 415.25% -28.15% -27.97% -27.59% -
  Horiz. % 73.89% 94.71% 193.08% 37.47% 52.15% 72.41% 100.00%
EY 9.55 7.45 3.66 18.84 13.54 9.75 7.06 22.24%
  QoQ % 28.19% 103.55% -80.57% 39.14% 38.87% 38.10% -
  Horiz. % 135.27% 105.52% 51.84% 266.86% 191.78% 138.10% 100.00%
DY 1.82 0.00 0.00 4.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.39% 0.00% 0.00% 100.00% - - -
P/NAPS 1.34 1.14 1.17 0.95 0.85 0.81 0.62 66.93%
  QoQ % 17.54% -2.56% 23.16% 11.76% 4.94% 30.65% -
  Horiz. % 216.13% 183.87% 188.71% 153.23% 137.10% 130.65% 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
 
 

504  272  651  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.95+0.115 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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