Highlights

[LTKM] QoQ Quarter Result on 2018-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 16-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -337.93%    YoY -     -77.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 55,978 54,223 46,716 39,424 44,506 45,901 44,813 16.00%
  QoQ % 3.24% 16.07% 18.50% -11.42% -3.04% 2.43% -
  Horiz. % 124.91% 121.00% 104.25% 87.97% 99.31% 102.43% 100.00%
PBT 7,952 13,954 10,372 -1,319 1,232 3,514 3,035 90.17%
  QoQ % -43.01% 34.54% 886.35% -207.06% -64.94% 15.78% -
  Horiz. % 262.01% 459.77% 341.75% -43.46% 40.59% 115.78% 100.00%
Tax -2,464 -4,202 -2,774 -563 -441 -1,911 -1,131 68.14%
  QoQ % 41.36% -51.48% -392.72% -27.66% 76.92% -68.97% -
  Horiz. % 217.86% 371.53% 245.27% 49.78% 38.99% 168.97% 100.00%
NP 5,488 9,752 7,598 -1,882 791 1,603 1,904 102.66%
  QoQ % -43.72% 28.35% 503.72% -337.93% -50.66% -15.81% -
  Horiz. % 288.24% 512.18% 399.05% -98.84% 41.54% 84.19% 100.00%
NP to SH 5,488 9,752 7,598 -1,882 791 1,603 1,904 102.66%
  QoQ % -43.72% 28.35% 503.72% -337.93% -50.66% -15.81% -
  Horiz. % 288.24% 512.18% 399.05% -98.84% 41.54% 84.19% 100.00%
Tax Rate 30.99 % 30.11 % 26.75 % - % 35.80 % 54.38 % 37.27 % -11.58%
  QoQ % 2.92% 12.56% 0.00% 0.00% -34.17% 45.91% -
  Horiz. % 83.15% 80.79% 71.77% 0.00% 96.06% 145.91% 100.00%
Total Cost 50,490 44,471 39,118 41,306 43,715 44,298 42,909 11.47%
  QoQ % 13.53% 13.68% -5.30% -5.51% -1.32% 3.24% -
  Horiz. % 117.67% 103.64% 91.17% 96.26% 101.88% 103.24% 100.00%
Net Worth 247,197 241,993 235,488 228,983 231,585 234,187 235,488 3.29%
  QoQ % 2.15% 2.76% 2.84% -1.12% -1.11% -0.55% -
  Horiz. % 104.97% 102.76% 100.00% 97.24% 98.34% 99.45% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,301 - - - 1,301 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 13.34 % - % - % - % 81.16 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.44% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 247,197 241,993 235,488 228,983 231,585 234,187 235,488 3.29%
  QoQ % 2.15% 2.76% 2.84% -1.12% -1.11% -0.55% -
  Horiz. % 104.97% 102.76% 100.00% 97.24% 98.34% 99.45% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.80 % 17.98 % 16.26 % -4.77 % 1.78 % 3.49 % 4.25 % 74.63%
  QoQ % -45.49% 10.58% 440.88% -367.98% -49.00% -17.88% -
  Horiz. % 230.59% 423.06% 382.59% -112.24% 41.88% 82.12% 100.00%
ROE 2.22 % 4.03 % 3.23 % -0.82 % 0.34 % 0.68 % 0.81 % 95.97%
  QoQ % -44.91% 24.77% 493.90% -341.18% -50.00% -16.05% -
  Horiz. % 274.07% 497.53% 398.77% -101.23% 41.98% 83.95% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.03 41.68 35.91 30.30 34.21 35.28 34.44 16.02%
  QoQ % 3.24% 16.07% 18.51% -11.43% -3.03% 2.44% -
  Horiz. % 124.94% 121.02% 104.27% 87.98% 99.33% 102.44% 100.00%
EPS 4.22 7.50 5.84 -1.45 0.61 1.23 1.46 103.04%
  QoQ % -43.73% 28.42% 502.76% -337.70% -50.41% -15.75% -
  Horiz. % 289.04% 513.70% 400.00% -99.32% 41.78% 84.25% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9000 1.8600 1.8100 1.7600 1.7800 1.8000 1.8100 3.29%
  QoQ % 2.15% 2.76% 2.84% -1.12% -1.11% -0.55% -
  Horiz. % 104.97% 102.76% 100.00% 97.24% 98.34% 99.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.03 41.68 35.91 30.30 34.21 35.28 34.44 16.02%
  QoQ % 3.24% 16.07% 18.51% -11.43% -3.03% 2.44% -
  Horiz. % 124.94% 121.02% 104.27% 87.98% 99.33% 102.44% 100.00%
EPS 4.22 7.50 5.84 -1.45 0.61 1.23 1.46 103.04%
  QoQ % -43.73% 28.42% 502.76% -337.70% -50.41% -15.75% -
  Horiz. % 289.04% 513.70% 400.00% -99.32% 41.78% 84.25% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9000 1.8600 1.8100 1.7600 1.7800 1.8000 1.8100 3.29%
  QoQ % 2.15% 2.76% 2.84% -1.12% -1.11% -0.55% -
  Horiz. % 104.97% 102.76% 100.00% 97.24% 98.34% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.1800 0.9850 0.8650 0.9000 1.0000 1.0700 1.4200 -
P/RPS 2.74 2.36 2.41 2.97 2.92 3.03 4.12 -23.83%
  QoQ % 16.10% -2.07% -18.86% 1.71% -3.63% -26.46% -
  Horiz. % 66.50% 57.28% 58.50% 72.09% 70.87% 73.54% 100.00%
P/EPS 27.97 13.14 14.81 -62.22 164.48 86.84 97.03 -56.40%
  QoQ % 112.86% -11.28% 123.80% -137.83% 89.41% -10.50% -
  Horiz. % 28.83% 13.54% 15.26% -64.12% 169.51% 89.50% 100.00%
EY 3.57 7.61 6.75 -1.61 0.61 1.15 1.03 129.20%
  QoQ % -53.09% 12.74% 519.25% -363.93% -46.96% 11.65% -
  Horiz. % 346.60% 738.84% 655.34% -156.31% 59.22% 111.65% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 0.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.68% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.53 0.48 0.51 0.56 0.59 0.78 -14.20%
  QoQ % 16.98% 10.42% -5.88% -8.93% -5.08% -24.36% -
  Horiz. % 79.49% 67.95% 61.54% 65.38% 71.79% 75.64% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 27/02/19 14/11/18 16/08/18 24/05/18 13/02/18 15/11/17 -
Price 1.1800 1.3200 0.8250 0.9200 1.0100 1.0200 1.3000 -
P/RPS 2.74 3.17 2.30 3.04 2.95 2.89 3.77 -19.18%
  QoQ % -13.56% 37.83% -24.34% 3.05% 2.08% -23.34% -
  Horiz. % 72.68% 84.08% 61.01% 80.64% 78.25% 76.66% 100.00%
P/EPS 27.97 17.61 14.13 -63.60 166.13 82.79 88.83 -53.75%
  QoQ % 58.83% 24.63% 122.22% -138.28% 100.66% -6.80% -
  Horiz. % 31.49% 19.82% 15.91% -71.60% 187.02% 93.20% 100.00%
EY 3.57 5.68 7.08 -1.57 0.60 1.21 1.13 115.46%
  QoQ % -37.15% -19.77% 550.96% -361.67% -50.41% 7.08% -
  Horiz. % 315.93% 502.65% 626.55% -138.94% 53.10% 107.08% 100.00%
DY 0.00 0.76 0.00 0.00 0.00 0.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.55% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.71 0.46 0.52 0.57 0.57 0.72 -9.50%
  QoQ % -12.68% 54.35% -11.54% -8.77% 0.00% -20.83% -
  Horiz. % 86.11% 98.61% 63.89% 72.22% 79.17% 79.17% 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.
 


 

185  293  432  1379 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.29-0.01 
 ALAM 0.135-0.005 
 SAPNRG 0.2350.00 
 ARMADA 0.375-0.025 
 IRIS 0.14-0.005 
 ANZO 0.02-0.005 
 ALAM-WA 0.05-0.005 
 GAMUDA 3.65-0.33 
 ASB 0.14-0.015 
 PWRWELL 0.365-0.01 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers