Highlights

[LTKM] QoQ Quarter Result on 2015-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -7.71%    YoY -     -45.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 43,769 42,682 40,342 44,929 42,968 40,755 49,986 -8.45%
  QoQ % 2.55% 5.80% -10.21% 4.56% 5.43% -18.47% -
  Horiz. % 87.56% 85.39% 80.71% 89.88% 85.96% 81.53% 100.00%
PBT 6,823 4,844 1,511 5,727 6,081 3,557 26,775 -59.71%
  QoQ % 40.85% 220.58% -73.62% -5.82% 70.96% -86.72% -
  Horiz. % 25.48% 18.09% 5.64% 21.39% 22.71% 13.28% 100.00%
Tax -1,691 -1,775 -1,374 -1,382 -1,373 -1,106 -3,425 -37.45%
  QoQ % 4.73% -29.18% 0.58% -0.66% -24.14% 67.71% -
  Horiz. % 49.37% 51.82% 40.12% 40.35% 40.09% 32.29% 100.00%
NP 5,132 3,069 137 4,345 4,708 2,451 23,350 -63.48%
  QoQ % 67.22% 2,140.15% -96.85% -7.71% 92.08% -89.50% -
  Horiz. % 21.98% 13.14% 0.59% 18.61% 20.16% 10.50% 100.00%
NP to SH 5,132 3,069 137 4,345 4,708 2,451 23,350 -63.48%
  QoQ % 67.22% 2,140.15% -96.85% -7.71% 92.08% -89.50% -
  Horiz. % 21.98% 13.14% 0.59% 18.61% 20.16% 10.50% 100.00%
Tax Rate 24.78 % 36.64 % 90.93 % 24.13 % 22.58 % 31.09 % 12.79 % 55.23%
  QoQ % -32.37% -59.71% 276.83% 6.86% -27.37% 143.08% -
  Horiz. % 193.75% 286.47% 710.95% 188.66% 176.54% 243.08% 100.00%
Total Cost 38,637 39,613 40,205 40,584 38,260 38,304 26,636 28.05%
  QoQ % -2.46% -1.47% -0.93% 6.07% -0.11% 43.81% -
  Horiz. % 145.06% 148.72% 150.94% 152.37% 143.64% 143.81% 100.00%
Net Worth 228,983 225,079 222,477 221,176 221,176 222,477 221,616 2.20%
  QoQ % 1.73% 1.17% 0.59% 0.00% -0.58% 0.39% -
  Horiz. % 103.32% 101.56% 100.39% 99.80% 99.80% 100.39% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 3,252 - - 4,336 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 74.86 % - % - % 18.57 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 403.12% 0.00% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 228,983 225,079 222,477 221,176 221,176 222,477 221,616 2.20%
  QoQ % 1.73% 1.17% 0.59% 0.00% -0.58% 0.39% -
  Horiz. % 103.32% 101.56% 100.39% 99.80% 99.80% 100.39% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 43,369 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 199.99% -
  Horiz. % 299.99% 299.99% 299.99% 299.99% 299.99% 299.99% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.73 % 7.19 % 0.34 % 9.67 % 10.96 % 6.01 % 46.71 % -60.10%
  QoQ % 63.14% 2,014.71% -96.48% -11.77% 82.36% -87.13% -
  Horiz. % 25.11% 15.39% 0.73% 20.70% 23.46% 12.87% 100.00%
ROE 2.24 % 1.36 % 0.06 % 1.96 % 2.13 % 1.10 % 10.54 % -64.29%
  QoQ % 64.71% 2,166.67% -96.94% -7.98% 93.64% -89.56% -
  Horiz. % 21.25% 12.90% 0.57% 18.60% 20.21% 10.44% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.64 32.81 31.01 34.53 33.03 31.32 115.26 -55.90%
  QoQ % 2.53% 5.80% -10.19% 4.54% 5.46% -72.83% -
  Horiz. % 29.19% 28.47% 26.90% 29.96% 28.66% 27.17% 100.00%
EPS 3.94 2.36 0.11 3.34 3.62 1.88 53.84 -82.42%
  QoQ % 66.95% 2,045.45% -96.71% -7.73% 92.55% -96.51% -
  Horiz. % 7.32% 4.38% 0.20% 6.20% 6.72% 3.49% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% 100.00%
NAPS 1.7600 1.7300 1.7100 1.7000 1.7000 1.7100 5.1100 -50.77%
  QoQ % 1.73% 1.17% 0.59% 0.00% -0.58% -66.54% -
  Horiz. % 34.44% 33.86% 33.46% 33.27% 33.27% 33.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.64 32.81 31.01 34.53 33.03 31.32 38.42 -8.45%
  QoQ % 2.53% 5.80% -10.19% 4.54% 5.46% -18.48% -
  Horiz. % 87.56% 85.40% 80.71% 89.88% 85.97% 81.52% 100.00%
EPS 3.94 2.36 0.11 3.34 3.62 1.88 17.95 -63.51%
  QoQ % 66.95% 2,045.45% -96.71% -7.73% 92.55% -89.53% -
  Horiz. % 21.95% 13.15% 0.61% 18.61% 20.17% 10.47% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 3.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.08% 0.00% 0.00% 100.00%
NAPS 1.7600 1.7300 1.7100 1.7000 1.7000 1.7100 1.7034 2.20%
  QoQ % 1.73% 1.17% 0.59% 0.00% -0.58% 0.39% -
  Horiz. % 103.32% 101.56% 100.39% 99.80% 99.80% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.3100 1.4100 1.5900 1.5500 1.5200 2.1400 5.7200 -
P/RPS 3.89 4.30 5.13 4.49 4.60 6.83 4.96 -14.92%
  QoQ % -9.53% -16.18% 14.25% -2.39% -32.65% 37.70% -
  Horiz. % 78.43% 86.69% 103.43% 90.52% 92.74% 137.70% 100.00%
P/EPS 33.21 59.77 1,509.97 46.41 42.00 113.60 10.62 113.40%
  QoQ % -44.44% -96.04% 3,153.54% 10.50% -63.03% 969.68% -
  Horiz. % 312.71% 562.81% 14,218.17% 437.01% 395.48% 1,069.68% 100.00%
EY 3.01 1.67 0.07 2.15 2.38 0.88 9.41 -53.13%
  QoQ % 80.24% 2,285.71% -96.74% -9.66% 170.45% -90.65% -
  Horiz. % 31.99% 17.75% 0.74% 22.85% 25.29% 9.35% 100.00%
DY 0.00 0.00 0.00 1.61 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 92.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.82 0.93 0.91 0.89 1.25 1.12 -24.08%
  QoQ % -9.76% -11.83% 2.20% 2.25% -28.80% 11.61% -
  Horiz. % 66.07% 73.21% 83.04% 81.25% 79.46% 111.61% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 -
Price 1.2600 1.4100 1.5600 1.5400 1.6600 1.5700 6.3000 -
P/RPS 3.75 4.30 5.03 4.46 5.03 5.01 5.47 -22.20%
  QoQ % -12.79% -14.51% 12.78% -11.33% 0.40% -8.41% -
  Horiz. % 68.56% 78.61% 91.96% 81.54% 91.96% 91.59% 100.00%
P/EPS 31.94 59.77 1,481.48 46.11 45.87 83.34 11.70 94.97%
  QoQ % -46.56% -95.97% 3,112.93% 0.52% -44.96% 612.31% -
  Horiz. % 272.99% 510.85% 12,662.22% 394.10% 392.05% 712.31% 100.00%
EY 3.13 1.67 0.07 2.17 2.18 1.20 8.55 -48.73%
  QoQ % 87.43% 2,285.71% -96.77% -0.46% 81.67% -85.96% -
  Horiz. % 36.61% 19.53% 0.82% 25.38% 25.50% 14.04% 100.00%
DY 0.00 0.00 0.00 1.62 0.00 0.00 1.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.89% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.82 0.91 0.91 0.98 0.92 1.23 -29.96%
  QoQ % -12.20% -9.89% 0.00% -7.14% 6.52% -25.20% -
  Horiz. % 58.54% 66.67% 73.98% 73.98% 79.67% 74.80% 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.
 


 

231  225  530  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.32+0.015 
 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