Highlights

[LTKM] QoQ Quarter Result on 2017-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -147.49%    YoY -     -134.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 44,506 45,901 44,813 39,812 39,634 42,789 43,769 1.12%
  QoQ % -3.04% 2.43% 12.56% 0.45% -7.37% -2.24% -
  Horiz. % 101.68% 104.87% 102.39% 90.96% 90.55% 97.76% 100.00%
PBT 1,232 3,514 3,035 -701 3,218 3,718 6,823 -68.09%
  QoQ % -64.94% 15.78% 532.95% -121.78% -13.45% -45.51% -
  Horiz. % 18.06% 51.50% 44.48% -10.27% 47.16% 54.49% 100.00%
Tax -441 -1,911 -1,131 -358 -988 -1,681 -1,691 -59.21%
  QoQ % 76.92% -68.97% -215.92% 63.77% 41.23% 0.59% -
  Horiz. % 26.08% 113.01% 66.88% 21.17% 58.43% 99.41% 100.00%
NP 791 1,603 1,904 -1,059 2,230 2,037 5,132 -71.29%
  QoQ % -50.66% -15.81% 279.79% -147.49% 9.47% -60.31% -
  Horiz. % 15.41% 31.24% 37.10% -20.64% 43.45% 39.69% 100.00%
NP to SH 791 1,603 1,904 -1,059 2,230 2,037 5,132 -71.29%
  QoQ % -50.66% -15.81% 279.79% -147.49% 9.47% -60.31% -
  Horiz. % 15.41% 31.24% 37.10% -20.64% 43.45% 39.69% 100.00%
Tax Rate 35.80 % 54.38 % 37.27 % - % 30.70 % 45.21 % 24.78 % 27.83%
  QoQ % -34.17% 45.91% 0.00% 0.00% -32.09% 82.45% -
  Horiz. % 144.47% 219.45% 150.40% 0.00% 123.89% 182.45% 100.00%
Total Cost 43,715 44,298 42,909 40,871 37,404 40,752 38,637 8.59%
  QoQ % -1.32% 3.24% 4.99% 9.27% -8.22% 5.47% -
  Horiz. % 113.14% 114.65% 111.06% 105.78% 96.81% 105.47% 100.00%
Net Worth 231,585 234,187 235,488 238,090 238,090 230,284 228,983 0.76%
  QoQ % -1.11% -0.55% -1.09% 0.00% 3.39% 0.57% -
  Horiz. % 101.14% 102.27% 102.84% 103.98% 103.98% 100.57% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,301 - - - 1,951 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 81.16 % - % - % - % 95.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.71% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 231,585 234,187 235,488 238,090 238,090 230,284 228,983 0.76%
  QoQ % -1.11% -0.55% -1.09% 0.00% 3.39% 0.57% -
  Horiz. % 101.14% 102.27% 102.84% 103.98% 103.98% 100.57% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.78 % 3.49 % 4.25 % -2.66 % 5.63 % 4.76 % 11.73 % -71.58%
  QoQ % -49.00% -17.88% 259.77% -147.25% 18.28% -59.42% -
  Horiz. % 15.17% 29.75% 36.23% -22.68% 48.00% 40.58% 100.00%
ROE 0.34 % 0.68 % 0.81 % -0.44 % 0.94 % 0.88 % 2.24 % -71.58%
  QoQ % -50.00% -16.05% 284.09% -146.81% 6.82% -60.71% -
  Horiz. % 15.18% 30.36% 36.16% -19.64% 41.96% 39.29% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.21 35.28 34.44 30.60 30.46 32.89 33.64 1.13%
  QoQ % -3.03% 2.44% 12.55% 0.46% -7.39% -2.23% -
  Horiz. % 101.69% 104.88% 102.38% 90.96% 90.55% 97.77% 100.00%
EPS 0.61 1.23 1.46 -0.81 1.71 1.57 3.94 -71.20%
  QoQ % -50.41% -15.75% 280.25% -147.37% 8.92% -60.15% -
  Horiz. % 15.48% 31.22% 37.06% -20.56% 43.40% 39.85% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7800 1.8000 1.8100 1.8300 1.8300 1.7700 1.7600 0.76%
  QoQ % -1.11% -0.55% -1.09% 0.00% 3.39% 0.57% -
  Horiz. % 101.14% 102.27% 102.84% 103.98% 103.98% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.24 35.31 34.47 30.62 30.49 32.91 33.67 1.13%
  QoQ % -3.03% 2.44% 12.57% 0.43% -7.35% -2.26% -
  Horiz. % 101.69% 104.87% 102.38% 90.94% 90.56% 97.74% 100.00%
EPS 0.61 1.23 1.46 -0.81 1.72 1.57 3.95 -71.25%
  QoQ % -50.41% -15.75% 280.25% -147.09% 9.55% -60.25% -
  Horiz. % 15.44% 31.14% 36.96% -20.51% 43.54% 39.75% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7814 1.8014 1.8114 1.8315 1.8315 1.7714 1.7614 0.76%
  QoQ % -1.11% -0.55% -1.10% 0.00% 3.39% 0.57% -
  Horiz. % 101.14% 102.27% 102.84% 103.98% 103.98% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0000 1.0700 1.4200 1.7700 1.2800 1.3200 1.3100 -
P/RPS 2.92 3.03 4.12 5.78 4.20 4.01 3.89 -17.42%
  QoQ % -3.63% -26.46% -28.72% 37.62% 4.74% 3.08% -
  Horiz. % 75.06% 77.89% 105.91% 148.59% 107.97% 103.08% 100.00%
P/EPS 164.48 86.84 97.03 -217.45 74.68 84.31 33.21 190.84%
  QoQ % 89.41% -10.50% 144.62% -391.18% -11.42% 153.87% -
  Horiz. % 495.27% 261.49% 292.17% -654.77% 224.87% 253.87% 100.00%
EY 0.61 1.15 1.03 -0.46 1.34 1.19 3.01 -65.53%
  QoQ % -46.96% 11.65% 323.91% -134.33% 12.61% -60.47% -
  Horiz. % 20.27% 38.21% 34.22% -15.28% 44.52% 39.53% 100.00%
DY 0.00 0.93 0.00 0.00 0.00 1.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.59 0.78 0.97 0.70 0.75 0.74 -16.97%
  QoQ % -5.08% -24.36% -19.59% 38.57% -6.67% 1.35% -
  Horiz. % 75.68% 79.73% 105.41% 131.08% 94.59% 101.35% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 13/02/18 15/11/17 16/08/17 24/05/17 16/02/17 17/11/16 -
Price 1.0100 1.0200 1.3000 1.4900 1.7800 1.3500 1.2600 -
P/RPS 2.95 2.89 3.77 4.87 5.84 4.10 3.75 -14.80%
  QoQ % 2.08% -23.34% -22.59% -16.61% 42.44% 9.33% -
  Horiz. % 78.67% 77.07% 100.53% 129.87% 155.73% 109.33% 100.00%
P/EPS 166.13 82.79 88.83 -183.05 103.85 86.23 31.94 200.50%
  QoQ % 100.66% -6.80% 148.53% -276.26% 20.43% 169.97% -
  Horiz. % 520.13% 259.20% 278.12% -573.11% 325.14% 269.97% 100.00%
EY 0.60 1.21 1.13 -0.55 0.96 1.16 3.13 -66.79%
  QoQ % -50.41% 7.08% 305.45% -157.29% -17.24% -62.94% -
  Horiz. % 19.17% 38.66% 36.10% -17.57% 30.67% 37.06% 100.00%
DY 0.00 0.98 0.00 0.00 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.57 0.72 0.81 0.97 0.76 0.72 -14.43%
  QoQ % 0.00% -20.83% -11.11% -16.49% 27.63% 5.56% -
  Horiz. % 79.17% 79.17% 100.00% 112.50% 134.72% 105.56% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers