Highlights

[LTKM] QoQ Quarter Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.42%    YoY -     38.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 42,968 40,755 49,986 49,276 48,127 45,248 44,725 -2.63%
  QoQ % 5.43% -18.47% 1.44% 2.39% 6.36% 1.17% -
  Horiz. % 96.07% 91.12% 111.76% 110.18% 107.61% 101.17% 100.00%
PBT 6,081 3,557 26,775 11,619 11,156 9,887 12,630 -38.54%
  QoQ % 70.96% -86.72% 130.44% 4.15% 12.84% -21.72% -
  Horiz. % 48.15% 28.16% 212.00% 92.00% 88.33% 78.28% 100.00%
Tax -1,373 -1,106 -3,425 -3,700 -3,424 -2,755 -1,250 6.45%
  QoQ % -24.14% 67.71% 7.43% -8.06% -24.28% -120.40% -
  Horiz. % 109.84% 88.48% 274.00% 296.00% 273.92% 220.40% 100.00%
NP 4,708 2,451 23,350 7,919 7,732 7,132 11,380 -44.45%
  QoQ % 92.08% -89.50% 194.86% 2.42% 8.41% -37.33% -
  Horiz. % 41.37% 21.54% 205.18% 69.59% 67.94% 62.67% 100.00%
NP to SH 4,708 2,451 23,350 7,919 7,732 7,132 11,380 -44.45%
  QoQ % 92.08% -89.50% 194.86% 2.42% 8.41% -37.33% -
  Horiz. % 41.37% 21.54% 205.18% 69.59% 67.94% 62.67% 100.00%
Tax Rate 22.58 % 31.09 % 12.79 % 31.84 % 30.69 % 27.86 % 9.90 % 73.18%
  QoQ % -27.37% 143.08% -59.83% 3.75% 10.16% 181.41% -
  Horiz. % 228.08% 314.04% 129.19% 321.62% 310.00% 281.41% 100.00%
Total Cost 38,260 38,304 26,636 41,357 40,395 38,116 33,345 9.59%
  QoQ % -0.11% 43.81% -35.59% 2.38% 5.98% 14.31% -
  Horiz. % 114.74% 114.87% 79.88% 124.03% 121.14% 114.31% 100.00%
Net Worth 221,176 222,477 221,616 177,375 175,628 166,052 158,296 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.99% 5.77% 4.90% -
  Horiz. % 139.72% 140.55% 140.00% 112.05% 110.95% 104.90% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 4,336 4,336 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
Div Payout % - % - % 18.57 % 54.76 % - % - % - % -
  QoQ % 0.00% 0.00% -66.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 33.91% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 221,176 222,477 221,616 177,375 175,628 166,052 158,296 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.99% 5.77% 4.90% -
  Horiz. % 139.72% 140.55% 140.00% 112.05% 110.95% 104.90% 100.00%
NOSH 130,104 130,104 43,369 43,368 43,365 43,355 43,368 107.87%
  QoQ % 0.00% 199.99% 0.00% 0.01% 0.02% -0.03% -
  Horiz. % 299.99% 299.99% 100.00% 100.00% 99.99% 99.97% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.96 % 6.01 % 46.71 % 16.07 % 16.07 % 15.76 % 25.44 % -42.93%
  QoQ % 82.36% -87.13% 190.67% 0.00% 1.97% -38.05% -
  Horiz. % 43.08% 23.62% 183.61% 63.17% 63.17% 61.95% 100.00%
ROE 2.13 % 1.10 % 10.54 % 4.46 % 4.40 % 4.30 % 7.19 % -55.53%
  QoQ % 93.64% -89.56% 136.32% 1.36% 2.33% -40.19% -
  Horiz. % 29.62% 15.30% 146.59% 62.03% 61.20% 59.81% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.03 31.32 115.26 113.62 110.98 104.36 103.13 -53.16%
  QoQ % 5.46% -72.83% 1.44% 2.38% 6.34% 1.19% -
  Horiz. % 32.03% 30.37% 111.76% 110.17% 107.61% 101.19% 100.00%
EPS 3.62 1.88 53.84 18.26 17.83 16.45 26.24 -73.27%
  QoQ % 92.55% -96.51% 194.85% 2.41% 8.39% -37.31% -
  Horiz. % 13.80% 7.16% 205.18% 69.59% 67.95% 62.69% 100.00%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 1.7000 1.7100 5.1100 4.0900 4.0500 3.8300 3.6500 -39.89%
  QoQ % -0.58% -66.54% 24.94% 0.99% 5.74% 4.93% -
  Horiz. % 46.58% 46.85% 140.00% 112.05% 110.96% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.03 31.32 38.42 37.87 36.99 34.78 34.38 -2.63%
  QoQ % 5.46% -18.48% 1.45% 2.38% 6.35% 1.16% -
  Horiz. % 96.07% 91.10% 111.75% 110.15% 107.59% 101.16% 100.00%
EPS 3.62 1.88 17.95 6.09 5.94 5.48 8.75 -44.45%
  QoQ % 92.55% -89.53% 194.75% 2.53% 8.39% -37.37% -
  Horiz. % 41.37% 21.49% 205.14% 69.60% 67.89% 62.63% 100.00%
DPS 0.00 0.00 3.33 3.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 1.7000 1.7100 1.7034 1.3633 1.3499 1.2763 1.2167 24.96%
  QoQ % -0.58% 0.39% 24.95% 0.99% 5.77% 4.90% -
  Horiz. % 139.72% 140.54% 140.00% 112.05% 110.95% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5200 2.1400 5.7200 4.1800 4.8500 3.4500 2.8500 -
P/RPS 4.60 6.83 4.96 3.68 4.37 3.31 2.76 40.53%
  QoQ % -32.65% 37.70% 34.78% -15.79% 32.02% 19.93% -
  Horiz. % 166.67% 247.46% 179.71% 133.33% 158.33% 119.93% 100.00%
P/EPS 42.00 113.60 10.62 22.89 27.20 20.97 10.86 146.18%
  QoQ % -63.03% 969.68% -53.60% -15.85% 29.71% 93.09% -
  Horiz. % 386.74% 1,046.04% 97.79% 210.77% 250.46% 193.09% 100.00%
EY 2.38 0.88 9.41 4.37 3.68 4.77 9.21 -59.40%
  QoQ % 170.45% -90.65% 115.33% 18.75% -22.85% -48.21% -
  Horiz. % 25.84% 9.55% 102.17% 47.45% 39.96% 51.79% 100.00%
DY 0.00 0.00 1.75 2.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -26.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.22% 100.00% - - -
P/NAPS 0.89 1.25 1.12 1.02 1.20 0.90 0.78 9.18%
  QoQ % -28.80% 11.61% 9.80% -15.00% 33.33% 15.38% -
  Horiz. % 114.10% 160.26% 143.59% 130.77% 153.85% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 -
Price 1.6600 1.5700 6.3000 5.5000 4.6000 4.5000 3.4600 -
P/RPS 5.03 5.01 5.47 4.84 4.14 4.31 3.36 30.83%
  QoQ % 0.40% -8.41% 13.02% 16.91% -3.94% 28.27% -
  Horiz. % 149.70% 149.11% 162.80% 144.05% 123.21% 128.27% 100.00%
P/EPS 45.87 83.34 11.70 30.12 25.80 27.36 13.19 129.36%
  QoQ % -44.96% 612.31% -61.16% 16.74% -5.70% 107.43% -
  Horiz. % 347.76% 631.84% 88.70% 228.35% 195.60% 207.43% 100.00%
EY 2.18 1.20 8.55 3.32 3.88 3.66 7.58 -56.40%
  QoQ % 81.67% -85.96% 157.53% -14.43% 6.01% -51.72% -
  Horiz. % 28.76% 15.83% 112.80% 43.80% 51.19% 48.28% 100.00%
DY 0.00 0.00 1.59 1.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -12.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.36% 100.00% - - -
P/NAPS 0.98 0.92 1.23 1.34 1.14 1.17 0.95 2.09%
  QoQ % 6.52% -25.20% -8.21% 17.54% -2.56% 23.16% -
  Horiz. % 103.16% 96.84% 129.47% 141.05% 120.00% 123.16% 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.
 


FEATURED EVENT
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers