Highlights

[LTKM] QoQ Quarter Result on 2013-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -15.17%    YoY -     250.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,248 44,725 47,230 42,569 43,540 40,538 40,666 7.40%
  QoQ % 1.17% -5.30% 10.95% -2.23% 7.41% -0.31% -
  Horiz. % 111.27% 109.98% 116.14% 104.68% 107.07% 99.69% 100.00%
PBT 9,887 12,630 8,364 6,888 8,289 7,254 2,587 145.04%
  QoQ % -21.72% 51.00% 21.43% -16.90% 14.27% 180.40% -
  Horiz. % 382.18% 488.21% 323.31% 266.25% 320.41% 280.40% 100.00%
Tax -2,755 -1,250 -2,657 -1,747 -2,229 -1,644 -602 176.41%
  QoQ % -120.40% 52.95% -52.09% 21.62% -35.58% -173.09% -
  Horiz. % 457.64% 207.64% 441.36% 290.20% 370.27% 273.09% 100.00%
NP 7,132 11,380 5,707 5,141 6,060 5,610 1,985 135.14%
  QoQ % -37.33% 99.40% 11.01% -15.17% 8.02% 182.62% -
  Horiz. % 359.29% 573.30% 287.51% 258.99% 305.29% 282.62% 100.00%
NP to SH 7,132 11,380 5,707 5,141 6,060 5,610 1,985 135.14%
  QoQ % -37.33% 99.40% 11.01% -15.17% 8.02% 182.62% -
  Horiz. % 359.29% 573.30% 287.51% 258.99% 305.29% 282.62% 100.00%
Tax Rate 27.86 % 9.90 % 31.77 % 25.36 % 26.89 % 22.66 % 23.27 % 12.79%
  QoQ % 181.41% -68.84% 25.28% -5.69% 18.67% -2.62% -
  Horiz. % 119.72% 42.54% 136.53% 108.98% 115.56% 97.38% 100.00%
Total Cost 38,116 33,345 41,523 37,428 37,480 34,928 38,681 -0.98%
  QoQ % 14.31% -19.70% 10.94% -0.14% 7.31% -9.70% -
  Horiz. % 98.54% 86.21% 107.35% 96.76% 96.90% 90.30% 100.00%
Net Worth 166,052 158,296 147,445 141,431 139,245 133,530 125,687 20.46%
  QoQ % 4.90% 7.36% 4.25% 1.57% 4.28% 6.24% -
  Horiz. % 132.11% 125.94% 117.31% 112.53% 110.79% 106.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 1,734 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 30.91 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,052 158,296 147,445 141,431 139,245 133,530 125,687 20.46%
  QoQ % 4.90% 7.36% 4.25% 1.57% 4.28% 6.24% -
  Horiz. % 132.11% 125.94% 117.31% 112.53% 110.79% 106.24% 100.00%
NOSH 43,355 43,368 43,366 43,383 43,378 43,353 43,340 0.02%
  QoQ % -0.03% 0.01% -0.04% 0.01% 0.06% 0.03% -
  Horiz. % 100.03% 100.07% 100.06% 100.10% 100.09% 100.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.76 % 25.44 % 12.08 % 12.08 % 13.92 % 13.84 % 4.88 % 118.96%
  QoQ % -38.05% 110.60% 0.00% -13.22% 0.58% 183.61% -
  Horiz. % 322.95% 521.31% 247.54% 247.54% 285.25% 283.61% 100.00%
ROE 4.30 % 7.19 % 3.87 % 3.63 % 4.35 % 4.20 % 1.58 % 95.29%
  QoQ % -40.19% 85.79% 6.61% -16.55% 3.57% 165.82% -
  Horiz. % 272.15% 455.06% 244.94% 229.75% 275.32% 265.82% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.36 103.13 108.91 98.12 100.37 93.50 93.83 7.37%
  QoQ % 1.19% -5.31% 11.00% -2.24% 7.35% -0.35% -
  Horiz. % 111.22% 109.91% 116.07% 104.57% 106.97% 99.65% 100.00%
EPS 16.45 26.24 13.16 11.85 13.97 12.94 4.58 135.08%
  QoQ % -37.31% 99.39% 11.05% -15.18% 7.96% 182.53% -
  Horiz. % 359.17% 572.93% 287.34% 258.73% 305.02% 282.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.8300 3.6500 3.4000 3.2600 3.2100 3.0800 2.9000 20.44%
  QoQ % 4.93% 7.35% 4.29% 1.56% 4.22% 6.21% -
  Horiz. % 132.07% 125.86% 117.24% 112.41% 110.69% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.78 34.38 36.30 32.72 33.47 31.16 31.26 7.39%
  QoQ % 1.16% -5.29% 10.94% -2.24% 7.41% -0.32% -
  Horiz. % 111.26% 109.98% 116.12% 104.67% 107.07% 99.68% 100.00%
EPS 5.48 8.75 4.39 3.95 4.66 4.31 1.53 134.64%
  QoQ % -37.37% 99.32% 11.14% -15.24% 8.12% 181.70% -
  Horiz. % 358.17% 571.90% 286.93% 258.17% 304.58% 281.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2763 1.2167 1.1333 1.0871 1.0703 1.0263 0.9661 20.46%
  QoQ % 4.90% 7.36% 4.25% 1.57% 4.29% 6.23% -
  Horiz. % 132.11% 125.94% 117.31% 112.52% 110.79% 106.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 1.8200 -
P/RPS 3.31 2.76 2.57 2.14 1.89 1.94 1.94 42.93%
  QoQ % 19.93% 7.39% 20.09% 13.23% -2.58% 0.00% -
  Horiz. % 170.62% 142.27% 132.47% 110.31% 97.42% 100.00% 100.00%
P/EPS 20.97 10.86 21.28 17.72 13.60 13.99 39.74 -34.78%
  QoQ % 93.09% -48.97% 20.09% 30.29% -2.79% -64.80% -
  Horiz. % 52.77% 27.33% 53.55% 44.59% 34.22% 35.20% 100.00%
EY 4.77 9.21 4.70 5.64 7.35 7.15 2.52 53.20%
  QoQ % -48.21% 95.96% -16.67% -23.27% 2.80% 183.73% -
  Horiz. % 189.29% 365.48% 186.51% 223.81% 291.67% 283.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.90 0.78 0.82 0.64 0.59 0.59 0.63 26.93%
  QoQ % 15.38% -4.88% 28.13% 8.47% 0.00% -6.35% -
  Horiz. % 142.86% 123.81% 130.16% 101.59% 93.65% 93.65% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 -
Price 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 1.8300 -
P/RPS 4.31 3.36 2.64 2.70 1.97 2.02 1.95 69.93%
  QoQ % 28.27% 27.27% -2.22% 37.06% -2.48% 3.59% -
  Horiz. % 221.03% 172.31% 135.38% 138.46% 101.03% 103.59% 100.00%
P/EPS 27.36 13.19 21.88 22.36 14.17 14.61 39.96 -22.37%
  QoQ % 107.43% -39.72% -2.15% 57.80% -3.01% -63.44% -
  Horiz. % 68.47% 33.01% 54.75% 55.96% 35.46% 36.56% 100.00%
EY 3.66 7.58 4.57 4.47 7.06 6.85 2.50 29.02%
  QoQ % -51.72% 65.86% 2.24% -36.69% 3.07% 174.00% -
  Horiz. % 146.40% 303.20% 182.80% 178.80% 282.40% 274.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.17 0.95 0.85 0.81 0.62 0.61 0.63 51.26%
  QoQ % 23.16% 11.76% 4.94% 30.65% 1.64% -3.17% -
  Horiz. % 185.71% 150.79% 134.92% 128.57% 98.41% 96.83% 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.
 


 

173  417  561  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
 ARMADA 0.49-0.005 
 IFCAMSC 0.495-0.02 
Partners & Brokers