Highlights

[LTKM] QoQ Quarter Result on 2014-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     8.41%    YoY -     50.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,755 49,986 49,276 48,127 45,248 44,725 47,230 -9.39%
  QoQ % -18.47% 1.44% 2.39% 6.36% 1.17% -5.30% -
  Horiz. % 86.29% 105.84% 104.33% 101.90% 95.80% 94.70% 100.00%
PBT 3,557 26,775 11,619 11,156 9,887 12,630 8,364 -43.54%
  QoQ % -86.72% 130.44% 4.15% 12.84% -21.72% 51.00% -
  Horiz. % 42.53% 320.12% 138.92% 133.38% 118.21% 151.00% 100.00%
Tax -1,106 -3,425 -3,700 -3,424 -2,755 -1,250 -2,657 -44.34%
  QoQ % 67.71% 7.43% -8.06% -24.28% -120.40% 52.95% -
  Horiz. % 41.63% 128.90% 139.25% 128.87% 103.69% 47.05% 100.00%
NP 2,451 23,350 7,919 7,732 7,132 11,380 5,707 -43.16%
  QoQ % -89.50% 194.86% 2.42% 8.41% -37.33% 99.40% -
  Horiz. % 42.95% 409.15% 138.76% 135.48% 124.97% 199.40% 100.00%
NP to SH 2,451 23,350 7,919 7,732 7,132 11,380 5,707 -43.16%
  QoQ % -89.50% 194.86% 2.42% 8.41% -37.33% 99.40% -
  Horiz. % 42.95% 409.15% 138.76% 135.48% 124.97% 199.40% 100.00%
Tax Rate 31.09 % 12.79 % 31.84 % 30.69 % 27.86 % 9.90 % 31.77 % -1.44%
  QoQ % 143.08% -59.83% 3.75% 10.16% 181.41% -68.84% -
  Horiz. % 97.86% 40.26% 100.22% 96.60% 87.69% 31.16% 100.00%
Total Cost 38,304 26,636 41,357 40,395 38,116 33,345 41,523 -5.25%
  QoQ % 43.81% -35.59% 2.38% 5.98% 14.31% -19.70% -
  Horiz. % 92.25% 64.15% 99.60% 97.28% 91.79% 80.30% 100.00%
Net Worth 222,477 221,616 177,375 175,628 166,052 158,296 147,445 31.65%
  QoQ % 0.39% 24.94% 0.99% 5.77% 4.90% 7.36% -
  Horiz. % 150.89% 150.30% 120.30% 119.11% 112.62% 107.36% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 4,336 4,336 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Div Payout % - % 18.57 % 54.76 % - % - % - % - % -
  QoQ % 0.00% -66.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.91% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 222,477 221,616 177,375 175,628 166,052 158,296 147,445 31.65%
  QoQ % 0.39% 24.94% 0.99% 5.77% 4.90% 7.36% -
  Horiz. % 150.89% 150.30% 120.30% 119.11% 112.62% 107.36% 100.00%
NOSH 130,104 43,369 43,368 43,365 43,355 43,368 43,366 108.43%
  QoQ % 199.99% 0.00% 0.01% 0.02% -0.03% 0.01% -
  Horiz. % 300.01% 100.01% 100.00% 100.00% 99.98% 100.01% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.01 % 46.71 % 16.07 % 16.07 % 15.76 % 25.44 % 12.08 % -37.29%
  QoQ % -87.13% 190.67% 0.00% 1.97% -38.05% 110.60% -
  Horiz. % 49.75% 386.67% 133.03% 133.03% 130.46% 210.60% 100.00%
ROE 1.10 % 10.54 % 4.46 % 4.40 % 4.30 % 7.19 % 3.87 % -56.87%
  QoQ % -89.56% 136.32% 1.36% 2.33% -40.19% 85.79% -
  Horiz. % 28.42% 272.35% 115.25% 113.70% 111.11% 185.79% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.32 115.26 113.62 110.98 104.36 103.13 108.91 -56.53%
  QoQ % -72.83% 1.44% 2.38% 6.34% 1.19% -5.31% -
  Horiz. % 28.76% 105.83% 104.32% 101.90% 95.82% 94.69% 100.00%
EPS 1.88 53.84 18.26 17.83 16.45 26.24 13.16 -72.77%
  QoQ % -96.51% 194.85% 2.41% 8.39% -37.31% 99.39% -
  Horiz. % 14.29% 409.12% 138.75% 135.49% 125.00% 199.39% 100.00%
DPS 0.00 10.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 1.7100 5.1100 4.0900 4.0500 3.8300 3.6500 3.4000 -36.84%
  QoQ % -66.54% 24.94% 0.99% 5.74% 4.93% 7.35% -
  Horiz. % 50.29% 150.29% 120.29% 119.12% 112.65% 107.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.32 38.42 37.87 36.99 34.78 34.38 36.30 -9.39%
  QoQ % -18.48% 1.45% 2.38% 6.35% 1.16% -5.29% -
  Horiz. % 86.28% 105.84% 104.33% 101.90% 95.81% 94.71% 100.00%
EPS 1.88 17.95 6.09 5.94 5.48 8.75 4.39 -43.27%
  QoQ % -89.53% 194.75% 2.53% 8.39% -37.37% 99.32% -
  Horiz. % 42.82% 408.88% 138.72% 135.31% 124.83% 199.32% 100.00%
DPS 0.00 3.33 3.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 1.7100 1.7034 1.3633 1.3499 1.2763 1.2167 1.1333 31.65%
  QoQ % 0.39% 24.95% 0.99% 5.77% 4.90% 7.36% -
  Horiz. % 150.89% 150.30% 120.29% 119.11% 112.62% 107.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.1400 5.7200 4.1800 4.8500 3.4500 2.8500 2.8000 -
P/RPS 6.83 4.96 3.68 4.37 3.31 2.76 2.57 92.21%
  QoQ % 37.70% 34.78% -15.79% 32.02% 19.93% 7.39% -
  Horiz. % 265.76% 193.00% 143.19% 170.04% 128.79% 107.39% 100.00%
P/EPS 113.60 10.62 22.89 27.20 20.97 10.86 21.28 206.39%
  QoQ % 969.68% -53.60% -15.85% 29.71% 93.09% -48.97% -
  Horiz. % 533.83% 49.91% 107.57% 127.82% 98.54% 51.03% 100.00%
EY 0.88 9.41 4.37 3.68 4.77 9.21 4.70 -67.37%
  QoQ % -90.65% 115.33% 18.75% -22.85% -48.21% 95.96% -
  Horiz. % 18.72% 200.21% 92.98% 78.30% 101.49% 195.96% 100.00%
DY 0.00 1.75 2.39 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -26.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.22% 100.00% - - - -
P/NAPS 1.25 1.12 1.02 1.20 0.90 0.78 0.82 32.56%
  QoQ % 11.61% 9.80% -15.00% 33.33% 15.38% -4.88% -
  Horiz. % 152.44% 136.59% 124.39% 146.34% 109.76% 95.12% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 -
Price 1.5700 6.3000 5.5000 4.6000 4.5000 3.4600 2.8800 -
P/RPS 5.01 5.47 4.84 4.14 4.31 3.36 2.64 53.46%
  QoQ % -8.41% 13.02% 16.91% -3.94% 28.27% 27.27% -
  Horiz. % 189.77% 207.20% 183.33% 156.82% 163.26% 127.27% 100.00%
P/EPS 83.34 11.70 30.12 25.80 27.36 13.19 21.88 144.49%
  QoQ % 612.31% -61.16% 16.74% -5.70% 107.43% -39.72% -
  Horiz. % 380.90% 53.47% 137.66% 117.92% 125.05% 60.28% 100.00%
EY 1.20 8.55 3.32 3.88 3.66 7.58 4.57 -59.09%
  QoQ % -85.96% 157.53% -14.43% 6.01% -51.72% 65.86% -
  Horiz. % 26.26% 187.09% 72.65% 84.90% 80.09% 165.86% 100.00%
DY 0.00 1.59 1.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -12.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.36% 100.00% - - - -
P/NAPS 0.92 1.23 1.34 1.14 1.17 0.95 0.85 5.43%
  QoQ % -25.20% -8.21% 17.54% -2.56% 23.16% 11.76% -
  Horiz. % 108.24% 144.71% 157.65% 134.12% 137.65% 111.76% 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.
 


 

237  234  537  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers