Highlights

[LTKM] QoQ Quarter Result on 2014-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -37.33%    YoY -     17.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 49,986 49,276 48,127 45,248 44,725 47,230 42,569 11.31%
  QoQ % 1.44% 2.39% 6.36% 1.17% -5.30% 10.95% -
  Horiz. % 117.42% 115.76% 113.06% 106.29% 105.06% 110.95% 100.00%
PBT 26,775 11,619 11,156 9,887 12,630 8,364 6,888 147.43%
  QoQ % 130.44% 4.15% 12.84% -21.72% 51.00% 21.43% -
  Horiz. % 388.72% 168.68% 161.96% 143.54% 183.36% 121.43% 100.00%
Tax -3,425 -3,700 -3,424 -2,755 -1,250 -2,657 -1,747 56.71%
  QoQ % 7.43% -8.06% -24.28% -120.40% 52.95% -52.09% -
  Horiz. % 196.05% 211.79% 195.99% 157.70% 71.55% 152.09% 100.00%
NP 23,350 7,919 7,732 7,132 11,380 5,707 5,141 174.51%
  QoQ % 194.86% 2.42% 8.41% -37.33% 99.40% 11.01% -
  Horiz. % 454.19% 154.04% 150.40% 138.73% 221.36% 111.01% 100.00%
NP to SH 23,350 7,919 7,732 7,132 11,380 5,707 5,141 174.51%
  QoQ % 194.86% 2.42% 8.41% -37.33% 99.40% 11.01% -
  Horiz. % 454.19% 154.04% 150.40% 138.73% 221.36% 111.01% 100.00%
Tax Rate 12.79 % 31.84 % 30.69 % 27.86 % 9.90 % 31.77 % 25.36 % -36.67%
  QoQ % -59.83% 3.75% 10.16% 181.41% -68.84% 25.28% -
  Horiz. % 50.43% 125.55% 121.02% 109.86% 39.04% 125.28% 100.00%
Total Cost 26,636 41,357 40,395 38,116 33,345 41,523 37,428 -20.31%
  QoQ % -35.59% 2.38% 5.98% 14.31% -19.70% 10.94% -
  Horiz. % 71.17% 110.50% 107.93% 101.84% 89.09% 110.94% 100.00%
Net Worth 221,616 177,375 175,628 166,052 158,296 147,445 141,431 34.94%
  QoQ % 24.94% 0.99% 5.77% 4.90% 7.36% 4.25% -
  Horiz. % 156.70% 125.41% 124.18% 117.41% 111.92% 104.25% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,336 4,336 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 18.57 % 54.76 % - % - % - % - % - % -
  QoQ % -66.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.91% 100.00% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,616 177,375 175,628 166,052 158,296 147,445 141,431 34.94%
  QoQ % 24.94% 0.99% 5.77% 4.90% 7.36% 4.25% -
  Horiz. % 156.70% 125.41% 124.18% 117.41% 111.92% 104.25% 100.00%
NOSH 43,369 43,368 43,365 43,355 43,368 43,366 43,383 -0.02%
  QoQ % 0.00% 0.01% 0.02% -0.03% 0.01% -0.04% -
  Horiz. % 99.97% 99.96% 99.96% 99.93% 99.97% 99.96% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 46.71 % 16.07 % 16.07 % 15.76 % 25.44 % 12.08 % 12.08 % 146.56%
  QoQ % 190.67% 0.00% 1.97% -38.05% 110.60% 0.00% -
  Horiz. % 386.67% 133.03% 133.03% 130.46% 210.60% 100.00% 100.00%
ROE 10.54 % 4.46 % 4.40 % 4.30 % 7.19 % 3.87 % 3.63 % 103.66%
  QoQ % 136.32% 1.36% 2.33% -40.19% 85.79% 6.61% -
  Horiz. % 290.36% 122.87% 121.21% 118.46% 198.07% 106.61% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 115.26 113.62 110.98 104.36 103.13 108.91 98.12 11.34%
  QoQ % 1.44% 2.38% 6.34% 1.19% -5.31% 11.00% -
  Horiz. % 117.47% 115.80% 113.11% 106.36% 105.11% 111.00% 100.00%
EPS 53.84 18.26 17.83 16.45 26.24 13.16 11.85 174.57%
  QoQ % 194.85% 2.41% 8.39% -37.31% 99.39% 11.05% -
  Horiz. % 454.35% 154.09% 150.46% 138.82% 221.43% 111.05% 100.00%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 5.1100 4.0900 4.0500 3.8300 3.6500 3.4000 3.2600 34.98%
  QoQ % 24.94% 0.99% 5.74% 4.93% 7.35% 4.29% -
  Horiz. % 156.75% 125.46% 124.23% 117.48% 111.96% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.45 37.90 37.02 34.81 34.40 36.33 32.75 11.30%
  QoQ % 1.45% 2.38% 6.35% 1.19% -5.31% 10.93% -
  Horiz. % 117.40% 115.73% 113.04% 106.29% 105.04% 110.93% 100.00%
EPS 17.96 6.09 5.95 5.49 8.75 4.39 3.95 174.71%
  QoQ % 194.91% 2.35% 8.38% -37.26% 99.32% 11.14% -
  Horiz. % 454.68% 154.18% 150.63% 138.99% 221.52% 111.14% 100.00%
DPS 3.34 3.34 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.7047 1.3644 1.3510 1.2773 1.2177 1.1342 1.0879 34.95%
  QoQ % 24.94% 0.99% 5.77% 4.89% 7.36% 4.26% -
  Horiz. % 156.70% 125.42% 124.18% 117.41% 111.93% 104.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.7200 4.1800 4.8500 3.4500 2.8500 2.8000 2.1000 -
P/RPS 4.96 3.68 4.37 3.31 2.76 2.57 2.14 75.23%
  QoQ % 34.78% -15.79% 32.02% 19.93% 7.39% 20.09% -
  Horiz. % 231.78% 171.96% 204.21% 154.67% 128.97% 120.09% 100.00%
P/EPS 10.62 22.89 27.20 20.97 10.86 21.28 17.72 -28.94%
  QoQ % -53.60% -15.85% 29.71% 93.09% -48.97% 20.09% -
  Horiz. % 59.93% 129.18% 153.50% 118.34% 61.29% 120.09% 100.00%
EY 9.41 4.37 3.68 4.77 9.21 4.70 5.64 40.72%
  QoQ % 115.33% 18.75% -22.85% -48.21% 95.96% -16.67% -
  Horiz. % 166.84% 77.48% 65.25% 84.57% 163.30% 83.33% 100.00%
DY 1.75 2.39 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -26.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.22% 100.00% - - - - -
P/NAPS 1.12 1.02 1.20 0.90 0.78 0.82 0.64 45.27%
  QoQ % 9.80% -15.00% 33.33% 15.38% -4.88% 28.13% -
  Horiz. % 175.00% 159.38% 187.50% 140.62% 121.88% 128.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 -
Price 6.3000 5.5000 4.6000 4.5000 3.4600 2.8800 2.6500 -
P/RPS 5.47 4.84 4.14 4.31 3.36 2.64 2.70 60.18%
  QoQ % 13.02% 16.91% -3.94% 28.27% 27.27% -2.22% -
  Horiz. % 202.59% 179.26% 153.33% 159.63% 124.44% 97.78% 100.00%
P/EPS 11.70 30.12 25.80 27.36 13.19 21.88 22.36 -35.09%
  QoQ % -61.16% 16.74% -5.70% 107.43% -39.72% -2.15% -
  Horiz. % 52.33% 134.70% 115.38% 122.36% 58.99% 97.85% 100.00%
EY 8.55 3.32 3.88 3.66 7.58 4.57 4.47 54.15%
  QoQ % 157.53% -14.43% 6.01% -51.72% 65.86% 2.24% -
  Horiz. % 191.28% 74.27% 86.80% 81.88% 169.57% 102.24% 100.00%
DY 1.59 1.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -12.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.36% 100.00% - - - - -
P/NAPS 1.23 1.34 1.14 1.17 0.95 0.85 0.81 32.15%
  QoQ % -8.21% 17.54% -2.56% 23.16% 11.76% 4.94% -
  Horiz. % 151.85% 165.43% 140.74% 144.44% 117.28% 104.94% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers