Highlights

[LTKM] QoQ Quarter Result on 2015-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     92.08%    YoY -     -39.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,682 40,342 44,929 42,968 40,755 49,986 49,276 -9.14%
  QoQ % 5.80% -10.21% 4.56% 5.43% -18.47% 1.44% -
  Horiz. % 86.62% 81.87% 91.18% 87.20% 82.71% 101.44% 100.00%
PBT 4,844 1,511 5,727 6,081 3,557 26,775 11,619 -44.22%
  QoQ % 220.58% -73.62% -5.82% 70.96% -86.72% 130.44% -
  Horiz. % 41.69% 13.00% 49.29% 52.34% 30.61% 230.44% 100.00%
Tax -1,775 -1,374 -1,382 -1,373 -1,106 -3,425 -3,700 -38.75%
  QoQ % -29.18% 0.58% -0.66% -24.14% 67.71% 7.43% -
  Horiz. % 47.97% 37.14% 37.35% 37.11% 29.89% 92.57% 100.00%
NP 3,069 137 4,345 4,708 2,451 23,350 7,919 -46.87%
  QoQ % 2,140.15% -96.85% -7.71% 92.08% -89.50% 194.86% -
  Horiz. % 38.75% 1.73% 54.87% 59.45% 30.95% 294.86% 100.00%
NP to SH 3,069 137 4,345 4,708 2,451 23,350 7,919 -46.87%
  QoQ % 2,140.15% -96.85% -7.71% 92.08% -89.50% 194.86% -
  Horiz. % 38.75% 1.73% 54.87% 59.45% 30.95% 294.86% 100.00%
Tax Rate 36.64 % 90.93 % 24.13 % 22.58 % 31.09 % 12.79 % 31.84 % 9.82%
  QoQ % -59.71% 276.83% 6.86% -27.37% 143.08% -59.83% -
  Horiz. % 115.08% 285.58% 75.79% 70.92% 97.64% 40.17% 100.00%
Total Cost 39,613 40,205 40,584 38,260 38,304 26,636 41,357 -2.83%
  QoQ % -1.47% -0.93% 6.07% -0.11% 43.81% -35.59% -
  Horiz. % 95.78% 97.21% 98.13% 92.51% 92.62% 64.41% 100.00%
Net Worth 225,079 222,477 221,176 221,176 222,477 221,616 177,375 17.23%
  QoQ % 1.17% 0.59% 0.00% -0.58% 0.39% 24.94% -
  Horiz. % 126.89% 125.43% 124.69% 124.69% 125.43% 124.94% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,252 - - 4,336 4,336 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % 74.86 % - % - % 18.57 % 54.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -66.09% -
  Horiz. % 0.00% 0.00% 136.71% 0.00% 0.00% 33.91% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 225,079 222,477 221,176 221,176 222,477 221,616 177,375 17.23%
  QoQ % 1.17% 0.59% 0.00% -0.58% 0.39% 24.94% -
  Horiz. % 126.89% 125.43% 124.69% 124.69% 125.43% 124.94% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,369 43,368 108.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 199.99% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 300.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.19 % 0.34 % 9.67 % 10.96 % 6.01 % 46.71 % 16.07 % -41.53%
  QoQ % 2,014.71% -96.48% -11.77% 82.36% -87.13% 190.67% -
  Horiz. % 44.74% 2.12% 60.17% 68.20% 37.40% 290.67% 100.00%
ROE 1.36 % 0.06 % 1.96 % 2.13 % 1.10 % 10.54 % 4.46 % -54.73%
  QoQ % 2,166.67% -96.94% -7.98% 93.64% -89.56% 136.32% -
  Horiz. % 30.49% 1.35% 43.95% 47.76% 24.66% 236.32% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.81 31.01 34.53 33.03 31.32 115.26 113.62 -56.34%
  QoQ % 5.80% -10.19% 4.54% 5.46% -72.83% 1.44% -
  Horiz. % 28.88% 27.29% 30.39% 29.07% 27.57% 101.44% 100.00%
EPS 2.36 0.11 3.34 3.62 1.88 53.84 18.26 -74.47%
  QoQ % 2,045.45% -96.71% -7.73% 92.55% -96.51% 194.85% -
  Horiz. % 12.92% 0.60% 18.29% 19.82% 10.30% 294.85% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 10.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7300 1.7100 1.7000 1.7000 1.7100 5.1100 4.0900 -43.68%
  QoQ % 1.17% 0.59% 0.00% -0.58% -66.54% 24.94% -
  Horiz. % 42.30% 41.81% 41.56% 41.56% 41.81% 124.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.81 31.01 34.53 33.03 31.32 38.42 37.87 -9.13%
  QoQ % 5.80% -10.19% 4.54% 5.46% -18.48% 1.45% -
  Horiz. % 86.64% 81.89% 91.18% 87.22% 82.70% 101.45% 100.00%
EPS 2.36 0.11 3.34 3.62 1.88 17.95 6.09 -46.88%
  QoQ % 2,045.45% -96.71% -7.73% 92.55% -89.53% 194.75% -
  Horiz. % 38.75% 1.81% 54.84% 59.44% 30.87% 294.75% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 3.33 3.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.08% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7300 1.7100 1.7000 1.7000 1.7100 1.7034 1.3633 17.23%
  QoQ % 1.17% 0.59% 0.00% -0.58% 0.39% 24.95% -
  Horiz. % 126.90% 125.43% 124.70% 124.70% 125.43% 124.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.4100 1.5900 1.5500 1.5200 2.1400 5.7200 4.1800 -
P/RPS 4.30 5.13 4.49 4.60 6.83 4.96 3.68 10.95%
  QoQ % -16.18% 14.25% -2.39% -32.65% 37.70% 34.78% -
  Horiz. % 116.85% 139.40% 122.01% 125.00% 185.60% 134.78% 100.00%
P/EPS 59.77 1,509.97 46.41 42.00 113.60 10.62 22.89 89.73%
  QoQ % -96.04% 3,153.54% 10.50% -63.03% 969.68% -53.60% -
  Horiz. % 261.12% 6,596.64% 202.75% 183.49% 496.29% 46.40% 100.00%
EY 1.67 0.07 2.15 2.38 0.88 9.41 4.37 -47.37%
  QoQ % 2,285.71% -96.74% -9.66% 170.45% -90.65% 115.33% -
  Horiz. % 38.22% 1.60% 49.20% 54.46% 20.14% 215.33% 100.00%
DY 0.00 0.00 1.61 0.00 0.00 1.75 2.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -26.78% -
  Horiz. % 0.00% 0.00% 67.36% 0.00% 0.00% 73.22% 100.00%
P/NAPS 0.82 0.93 0.91 0.89 1.25 1.12 1.02 -13.55%
  QoQ % -11.83% 2.20% 2.25% -28.80% 11.61% 9.80% -
  Horiz. % 80.39% 91.18% 89.22% 87.25% 122.55% 109.80% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.4100 1.5600 1.5400 1.6600 1.5700 6.3000 5.5000 -
P/RPS 4.30 5.03 4.46 5.03 5.01 5.47 4.84 -7.59%
  QoQ % -14.51% 12.78% -11.33% 0.40% -8.41% 13.02% -
  Horiz. % 88.84% 103.93% 92.15% 103.93% 103.51% 113.02% 100.00%
P/EPS 59.77 1,481.48 46.11 45.87 83.34 11.70 30.12 57.98%
  QoQ % -95.97% 3,112.93% 0.52% -44.96% 612.31% -61.16% -
  Horiz. % 198.44% 4,918.59% 153.09% 152.29% 276.69% 38.84% 100.00%
EY 1.67 0.07 2.17 2.18 1.20 8.55 3.32 -36.78%
  QoQ % 2,285.71% -96.77% -0.46% 81.67% -85.96% 157.53% -
  Horiz. % 50.30% 2.11% 65.36% 65.66% 36.14% 257.53% 100.00%
DY 0.00 0.00 1.62 0.00 0.00 1.59 1.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.64% -
  Horiz. % 0.00% 0.00% 89.01% 0.00% 0.00% 87.36% 100.00%
P/NAPS 0.82 0.91 0.91 0.98 0.92 1.23 1.34 -27.94%
  QoQ % -9.89% 0.00% -7.14% 6.52% -25.20% -8.21% -
  Horiz. % 61.19% 67.91% 67.91% 73.13% 68.66% 91.79% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers