Highlights

[LTKM] QoQ Quarter Result on 2016-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 17-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     2,140.15%    YoY -     25.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 39,634 42,789 43,769 42,682 40,342 44,929 42,968 -5.24%
  QoQ % -7.37% -2.24% 2.55% 5.80% -10.21% 4.56% -
  Horiz. % 92.24% 99.58% 101.86% 99.33% 93.89% 104.56% 100.00%
PBT 3,218 3,718 6,823 4,844 1,511 5,727 6,081 -34.55%
  QoQ % -13.45% -45.51% 40.85% 220.58% -73.62% -5.82% -
  Horiz. % 52.92% 61.14% 112.20% 79.66% 24.85% 94.18% 100.00%
Tax -988 -1,681 -1,691 -1,775 -1,374 -1,382 -1,373 -19.68%
  QoQ % 41.23% 0.59% 4.73% -29.18% 0.58% -0.66% -
  Horiz. % 71.96% 122.43% 123.16% 129.28% 100.07% 100.66% 100.00%
NP 2,230 2,037 5,132 3,069 137 4,345 4,708 -39.21%
  QoQ % 9.47% -60.31% 67.22% 2,140.15% -96.85% -7.71% -
  Horiz. % 47.37% 43.27% 109.01% 65.19% 2.91% 92.29% 100.00%
NP to SH 2,230 2,037 5,132 3,069 137 4,345 4,708 -39.21%
  QoQ % 9.47% -60.31% 67.22% 2,140.15% -96.85% -7.71% -
  Horiz. % 47.37% 43.27% 109.01% 65.19% 2.91% 92.29% 100.00%
Tax Rate 30.70 % 45.21 % 24.78 % 36.64 % 90.93 % 24.13 % 22.58 % 22.70%
  QoQ % -32.09% 82.45% -32.37% -59.71% 276.83% 6.86% -
  Horiz. % 135.96% 200.22% 109.74% 162.27% 402.70% 106.86% 100.00%
Total Cost 37,404 40,752 38,637 39,613 40,205 40,584 38,260 -1.50%
  QoQ % -8.22% 5.47% -2.46% -1.47% -0.93% 6.07% -
  Horiz. % 97.76% 106.51% 100.99% 103.54% 105.08% 106.07% 100.00%
Net Worth 238,090 230,284 228,983 225,079 222,477 221,176 221,176 5.03%
  QoQ % 3.39% 0.57% 1.73% 1.17% 0.59% 0.00% -
  Horiz. % 107.65% 104.12% 103.53% 101.76% 100.59% 100.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 1,951 - - - 3,252 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 95.81 % - % - % - % 74.86 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.99% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 238,090 230,284 228,983 225,079 222,477 221,176 221,176 5.03%
  QoQ % 3.39% 0.57% 1.73% 1.17% 0.59% 0.00% -
  Horiz. % 107.65% 104.12% 103.53% 101.76% 100.59% 100.00% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.63 % 4.76 % 11.73 % 7.19 % 0.34 % 9.67 % 10.96 % -35.83%
  QoQ % 18.28% -59.42% 63.14% 2,014.71% -96.48% -11.77% -
  Horiz. % 51.37% 43.43% 107.03% 65.60% 3.10% 88.23% 100.00%
ROE 0.94 % 0.88 % 2.24 % 1.36 % 0.06 % 1.96 % 2.13 % -42.01%
  QoQ % 6.82% -60.71% 64.71% 2,166.67% -96.94% -7.98% -
  Horiz. % 44.13% 41.31% 105.16% 63.85% 2.82% 92.02% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.46 32.89 33.64 32.81 31.01 34.53 33.03 -5.25%
  QoQ % -7.39% -2.23% 2.53% 5.80% -10.19% 4.54% -
  Horiz. % 92.22% 99.58% 101.85% 99.33% 93.88% 104.54% 100.00%
EPS 1.71 1.57 3.94 2.36 0.11 3.34 3.62 -39.32%
  QoQ % 8.92% -60.15% 66.95% 2,045.45% -96.71% -7.73% -
  Horiz. % 47.24% 43.37% 108.84% 65.19% 3.04% 92.27% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8300 1.7700 1.7600 1.7300 1.7100 1.7000 1.7000 5.03%
  QoQ % 3.39% 0.57% 1.73% 1.17% 0.59% 0.00% -
  Horiz. % 107.65% 104.12% 103.53% 101.76% 100.59% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.46 32.89 33.64 32.81 31.01 34.53 33.03 -5.25%
  QoQ % -7.39% -2.23% 2.53% 5.80% -10.19% 4.54% -
  Horiz. % 92.22% 99.58% 101.85% 99.33% 93.88% 104.54% 100.00%
EPS 1.71 1.57 3.94 2.36 0.11 3.34 3.62 -39.32%
  QoQ % 8.92% -60.15% 66.95% 2,045.45% -96.71% -7.73% -
  Horiz. % 47.24% 43.37% 108.84% 65.19% 3.04% 92.27% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8300 1.7700 1.7600 1.7300 1.7100 1.7000 1.7000 5.03%
  QoQ % 3.39% 0.57% 1.73% 1.17% 0.59% 0.00% -
  Horiz. % 107.65% 104.12% 103.53% 101.76% 100.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.2800 1.3200 1.3100 1.4100 1.5900 1.5500 1.5200 -
P/RPS 4.20 4.01 3.89 4.30 5.13 4.49 4.60 -5.88%
  QoQ % 4.74% 3.08% -9.53% -16.18% 14.25% -2.39% -
  Horiz. % 91.30% 87.17% 84.57% 93.48% 111.52% 97.61% 100.00%
P/EPS 74.68 84.31 33.21 59.77 1,509.97 46.41 42.00 46.72%
  QoQ % -11.42% 153.87% -44.44% -96.04% 3,153.54% 10.50% -
  Horiz. % 177.81% 200.74% 79.07% 142.31% 3,595.17% 110.50% 100.00%
EY 1.34 1.19 3.01 1.67 0.07 2.15 2.38 -31.79%
  QoQ % 12.61% -60.47% 80.24% 2,285.71% -96.74% -9.66% -
  Horiz. % 56.30% 50.00% 126.47% 70.17% 2.94% 90.34% 100.00%
DY 0.00 1.14 0.00 0.00 0.00 1.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.81% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.70 0.75 0.74 0.82 0.93 0.91 0.89 -14.78%
  QoQ % -6.67% 1.35% -9.76% -11.83% 2.20% 2.25% -
  Horiz. % 78.65% 84.27% 83.15% 92.13% 104.49% 102.25% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 16/02/17 17/11/16 17/08/16 27/05/16 24/02/16 25/11/15 -
Price 1.7800 1.3500 1.2600 1.4100 1.5600 1.5400 1.6600 -
P/RPS 5.84 4.10 3.75 4.30 5.03 4.46 5.03 10.46%
  QoQ % 42.44% 9.33% -12.79% -14.51% 12.78% -11.33% -
  Horiz. % 116.10% 81.51% 74.55% 85.49% 100.00% 88.67% 100.00%
P/EPS 103.85 86.23 31.94 59.77 1,481.48 46.11 45.87 72.33%
  QoQ % 20.43% 169.97% -46.56% -95.97% 3,112.93% 0.52% -
  Horiz. % 226.40% 187.99% 69.63% 130.30% 3,229.74% 100.52% 100.00%
EY 0.96 1.16 3.13 1.67 0.07 2.17 2.18 -42.09%
  QoQ % -17.24% -62.94% 87.43% 2,285.71% -96.77% -0.46% -
  Horiz. % 44.04% 53.21% 143.58% 76.61% 3.21% 99.54% 100.00%
DY 0.00 1.11 0.00 0.00 0.00 1.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.52% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.97 0.76 0.72 0.82 0.91 0.91 0.98 -0.68%
  QoQ % 27.63% 5.56% -12.20% -9.89% 0.00% -7.14% -
  Horiz. % 98.98% 77.55% 73.47% 83.67% 92.86% 92.86% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers