Highlights

[LTKM] QoQ Quarter Result on 2013-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     11.01%    YoY -     187.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 48,127 45,248 44,725 47,230 42,569 43,540 40,538 12.11%
  QoQ % 6.36% 1.17% -5.30% 10.95% -2.23% 7.41% -
  Horiz. % 118.72% 111.62% 110.33% 116.51% 105.01% 107.41% 100.00%
PBT 11,156 9,887 12,630 8,364 6,888 8,289 7,254 33.20%
  QoQ % 12.84% -21.72% 51.00% 21.43% -16.90% 14.27% -
  Horiz. % 153.79% 136.30% 174.11% 115.30% 94.95% 114.27% 100.00%
Tax -3,424 -2,755 -1,250 -2,657 -1,747 -2,229 -1,644 63.01%
  QoQ % -24.28% -120.40% 52.95% -52.09% 21.62% -35.58% -
  Horiz. % 208.27% 167.58% 76.03% 161.62% 106.27% 135.58% 100.00%
NP 7,732 7,132 11,380 5,707 5,141 6,060 5,610 23.82%
  QoQ % 8.41% -37.33% 99.40% 11.01% -15.17% 8.02% -
  Horiz. % 137.83% 127.13% 202.85% 101.73% 91.64% 108.02% 100.00%
NP to SH 7,732 7,132 11,380 5,707 5,141 6,060 5,610 23.82%
  QoQ % 8.41% -37.33% 99.40% 11.01% -15.17% 8.02% -
  Horiz. % 137.83% 127.13% 202.85% 101.73% 91.64% 108.02% 100.00%
Tax Rate 30.69 % 27.86 % 9.90 % 31.77 % 25.36 % 26.89 % 22.66 % 22.39%
  QoQ % 10.16% 181.41% -68.84% 25.28% -5.69% 18.67% -
  Horiz. % 135.44% 122.95% 43.69% 140.20% 111.92% 118.67% 100.00%
Total Cost 40,395 38,116 33,345 41,523 37,428 37,480 34,928 10.17%
  QoQ % 5.98% 14.31% -19.70% 10.94% -0.14% 7.31% -
  Horiz. % 115.65% 109.13% 95.47% 118.88% 107.16% 107.31% 100.00%
Net Worth 175,628 166,052 158,296 147,445 141,431 139,245 133,530 20.03%
  QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.28% -
  Horiz. % 131.53% 124.36% 118.55% 110.42% 105.92% 104.28% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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% 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% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 175,628 166,052 158,296 147,445 141,431 139,245 133,530 20.03%
  QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.28% -
  Horiz. % 131.53% 124.36% 118.55% 110.42% 105.92% 104.28% 100.00%
NOSH 43,365 43,355 43,368 43,366 43,383 43,378 43,353 0.02%
  QoQ % 0.02% -0.03% 0.01% -0.04% 0.01% 0.06% -
  Horiz. % 100.03% 100.00% 100.03% 100.03% 100.07% 100.06% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.07 % 15.76 % 25.44 % 12.08 % 12.08 % 13.92 % 13.84 % 10.46%
  QoQ % 1.97% -38.05% 110.60% 0.00% -13.22% 0.58% -
  Horiz. % 116.11% 113.87% 183.82% 87.28% 87.28% 100.58% 100.00%
ROE 4.40 % 4.30 % 7.19 % 3.87 % 3.63 % 4.35 % 4.20 % 3.15%
  QoQ % 2.33% -40.19% 85.79% 6.61% -16.55% 3.57% -
  Horiz. % 104.76% 102.38% 171.19% 92.14% 86.43% 103.57% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 110.98 104.36 103.13 108.91 98.12 100.37 93.50 12.09%
  QoQ % 6.34% 1.19% -5.31% 11.00% -2.24% 7.35% -
  Horiz. % 118.70% 111.61% 110.30% 116.48% 104.94% 107.35% 100.00%
EPS 17.83 16.45 26.24 13.16 11.85 13.97 12.94 23.80%
  QoQ % 8.39% -37.31% 99.39% 11.05% -15.18% 7.96% -
  Horiz. % 137.79% 127.13% 202.78% 101.70% 91.58% 107.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 3.0800 20.00%
  QoQ % 5.74% 4.93% 7.35% 4.29% 1.56% 4.22% -
  Horiz. % 131.49% 124.35% 118.51% 110.39% 105.84% 104.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.99 34.78 34.38 36.30 32.72 33.47 31.16 12.10%
  QoQ % 6.35% 1.16% -5.29% 10.94% -2.24% 7.41% -
  Horiz. % 118.71% 111.62% 110.33% 116.50% 105.01% 107.41% 100.00%
EPS 5.94 5.48 8.75 4.39 3.95 4.66 4.31 23.82%
  QoQ % 8.39% -37.37% 99.32% 11.14% -15.24% 8.12% -
  Horiz. % 137.82% 127.15% 203.02% 101.86% 91.65% 108.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3499 1.2763 1.2167 1.1333 1.0871 1.0703 1.0263 20.03%
  QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.29% -
  Horiz. % 131.53% 124.36% 118.55% 110.43% 105.92% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 -
P/RPS 4.37 3.31 2.76 2.57 2.14 1.89 1.94 71.75%
  QoQ % 32.02% 19.93% 7.39% 20.09% 13.23% -2.58% -
  Horiz. % 225.26% 170.62% 142.27% 132.47% 110.31% 97.42% 100.00%
P/EPS 27.20 20.97 10.86 21.28 17.72 13.60 13.99 55.71%
  QoQ % 29.71% 93.09% -48.97% 20.09% 30.29% -2.79% -
  Horiz. % 194.42% 149.89% 77.63% 152.11% 126.66% 97.21% 100.00%
EY 3.68 4.77 9.21 4.70 5.64 7.35 7.15 -35.75%
  QoQ % -22.85% -48.21% 95.96% -16.67% -23.27% 2.80% -
  Horiz. % 51.47% 66.71% 128.81% 65.73% 78.88% 102.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 0.90 0.78 0.82 0.64 0.59 0.59 60.46%
  QoQ % 33.33% 15.38% -4.88% 28.13% 8.47% 0.00% -
  Horiz. % 203.39% 152.54% 132.20% 138.98% 108.47% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 -
Price 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 -
P/RPS 4.14 4.31 3.36 2.64 2.70 1.97 2.02 61.28%
  QoQ % -3.94% 28.27% 27.27% -2.22% 37.06% -2.48% -
  Horiz. % 204.95% 213.37% 166.34% 130.69% 133.66% 97.52% 100.00%
P/EPS 25.80 27.36 13.19 21.88 22.36 14.17 14.61 46.05%
  QoQ % -5.70% 107.43% -39.72% -2.15% 57.80% -3.01% -
  Horiz. % 176.59% 187.27% 90.28% 149.76% 153.05% 96.99% 100.00%
EY 3.88 3.66 7.58 4.57 4.47 7.06 6.85 -31.52%
  QoQ % 6.01% -51.72% 65.86% 2.24% -36.69% 3.07% -
  Horiz. % 56.64% 53.43% 110.66% 66.72% 65.26% 103.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 1.17 0.95 0.85 0.81 0.62 0.61 51.66%
  QoQ % -2.56% 23.16% 11.76% 4.94% 30.65% 1.64% -
  Horiz. % 186.89% 191.80% 155.74% 139.34% 132.79% 101.64% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers