Highlights

[LTKM] QoQ Quarter Result on 2016-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -60.31%    YoY -     -53.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 44,813 39,812 39,634 42,789 43,769 42,682 40,342 7.25%
  QoQ % 12.56% 0.45% -7.37% -2.24% 2.55% 5.80% -
  Horiz. % 111.08% 98.69% 98.25% 106.07% 108.49% 105.80% 100.00%
PBT 3,035 -701 3,218 3,718 6,823 4,844 1,511 59.13%
  QoQ % 532.95% -121.78% -13.45% -45.51% 40.85% 220.58% -
  Horiz. % 200.86% -46.39% 212.97% 246.06% 451.56% 320.58% 100.00%
Tax -1,131 -358 -988 -1,681 -1,691 -1,775 -1,374 -12.16%
  QoQ % -215.92% 63.77% 41.23% 0.59% 4.73% -29.18% -
  Horiz. % 82.31% 26.06% 71.91% 122.34% 123.07% 129.18% 100.00%
NP 1,904 -1,059 2,230 2,037 5,132 3,069 137 477.12%
  QoQ % 279.79% -147.49% 9.47% -60.31% 67.22% 2,140.15% -
  Horiz. % 1,389.78% -772.99% 1,627.74% 1,486.86% 3,745.99% 2,240.15% 100.00%
NP to SH 1,904 -1,059 2,230 2,037 5,132 3,069 137 477.12%
  QoQ % 279.79% -147.49% 9.47% -60.31% 67.22% 2,140.15% -
  Horiz. % 1,389.78% -772.99% 1,627.74% 1,486.86% 3,745.99% 2,240.15% 100.00%
Tax Rate 37.27 % - % 30.70 % 45.21 % 24.78 % 36.64 % 90.93 % -44.79%
  QoQ % 0.00% 0.00% -32.09% 82.45% -32.37% -59.71% -
  Horiz. % 40.99% 0.00% 33.76% 49.72% 27.25% 40.29% 100.00%
Total Cost 42,909 40,871 37,404 40,752 38,637 39,613 40,205 4.43%
  QoQ % 4.99% 9.27% -8.22% 5.47% -2.46% -1.47% -
  Horiz. % 106.73% 101.66% 93.03% 101.36% 96.10% 98.53% 100.00%
Net Worth 235,488 238,090 238,090 230,284 228,983 225,079 222,477 3.86%
  QoQ % -1.09% 0.00% 3.39% 0.57% 1.73% 1.17% -
  Horiz. % 105.85% 107.02% 107.02% 103.51% 102.92% 101.17% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 1,951 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 95.81 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 235,488 238,090 238,090 230,284 228,983 225,079 222,477 3.86%
  QoQ % -1.09% 0.00% 3.39% 0.57% 1.73% 1.17% -
  Horiz. % 105.85% 107.02% 107.02% 103.51% 102.92% 101.17% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.25 % -2.66 % 5.63 % 4.76 % 11.73 % 7.19 % 0.34 % 437.78%
  QoQ % 259.77% -147.25% 18.28% -59.42% 63.14% 2,014.71% -
  Horiz. % 1,250.00% -782.35% 1,655.88% 1,400.00% 3,450.00% 2,114.71% 100.00%
ROE 0.81 % -0.44 % 0.94 % 0.88 % 2.24 % 1.36 % 0.06 % 466.07%
  QoQ % 284.09% -146.81% 6.82% -60.71% 64.71% 2,166.67% -
  Horiz. % 1,350.00% -733.33% 1,566.67% 1,466.67% 3,733.33% 2,266.67% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.44 30.60 30.46 32.89 33.64 32.81 31.01 7.24%
  QoQ % 12.55% 0.46% -7.39% -2.23% 2.53% 5.80% -
  Horiz. % 111.06% 98.68% 98.23% 106.06% 108.48% 105.80% 100.00%
EPS 1.46 -0.81 1.71 1.57 3.94 2.36 0.11 459.70%
  QoQ % 280.25% -147.37% 8.92% -60.15% 66.95% 2,045.45% -
  Horiz. % 1,327.27% -736.36% 1,554.55% 1,427.27% 3,581.82% 2,145.45% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.8300 1.8300 1.7700 1.7600 1.7300 1.7100 3.86%
  QoQ % -1.09% 0.00% 3.39% 0.57% 1.73% 1.17% -
  Horiz. % 105.85% 107.02% 107.02% 103.51% 102.92% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.44 30.60 30.46 32.89 33.64 32.81 31.01 7.24%
  QoQ % 12.55% 0.46% -7.39% -2.23% 2.53% 5.80% -
  Horiz. % 111.06% 98.68% 98.23% 106.06% 108.48% 105.80% 100.00%
EPS 1.46 -0.81 1.71 1.57 3.94 2.36 0.11 459.70%
  QoQ % 280.25% -147.37% 8.92% -60.15% 66.95% 2,045.45% -
  Horiz. % 1,327.27% -736.36% 1,554.55% 1,427.27% 3,581.82% 2,145.45% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.8300 1.8300 1.7700 1.7600 1.7300 1.7100 3.86%
  QoQ % -1.09% 0.00% 3.39% 0.57% 1.73% 1.17% -
  Horiz. % 105.85% 107.02% 107.02% 103.51% 102.92% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.4200 1.7700 1.2800 1.3200 1.3100 1.4100 1.5900 -
P/RPS 4.12 5.78 4.20 4.01 3.89 4.30 5.13 -13.59%
  QoQ % -28.72% 37.62% 4.74% 3.08% -9.53% -16.18% -
  Horiz. % 80.31% 112.67% 81.87% 78.17% 75.83% 83.82% 100.00%
P/EPS 97.03 -217.45 74.68 84.31 33.21 59.77 1,509.97 -83.93%
  QoQ % 144.62% -391.18% -11.42% 153.87% -44.44% -96.04% -
  Horiz. % 6.43% -14.40% 4.95% 5.58% 2.20% 3.96% 100.00%
EY 1.03 -0.46 1.34 1.19 3.01 1.67 0.07 499.49%
  QoQ % 323.91% -134.33% 12.61% -60.47% 80.24% 2,285.71% -
  Horiz. % 1,471.43% -657.14% 1,914.29% 1,700.00% 4,300.00% 2,385.71% 100.00%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.78 0.97 0.70 0.75 0.74 0.82 0.93 -11.06%
  QoQ % -19.59% 38.57% -6.67% 1.35% -9.76% -11.83% -
  Horiz. % 83.87% 104.30% 75.27% 80.65% 79.57% 88.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 16/08/17 24/05/17 16/02/17 17/11/16 17/08/16 27/05/16 -
Price 1.3000 1.4900 1.7800 1.3500 1.2600 1.4100 1.5600 -
P/RPS 3.77 4.87 5.84 4.10 3.75 4.30 5.03 -17.47%
  QoQ % -22.59% -16.61% 42.44% 9.33% -12.79% -14.51% -
  Horiz. % 74.95% 96.82% 116.10% 81.51% 74.55% 85.49% 100.00%
P/EPS 88.83 -183.05 103.85 86.23 31.94 59.77 1,481.48 -84.65%
  QoQ % 148.53% -276.26% 20.43% 169.97% -46.56% -95.97% -
  Horiz. % 6.00% -12.36% 7.01% 5.82% 2.16% 4.03% 100.00%
EY 1.13 -0.55 0.96 1.16 3.13 1.67 0.07 537.65%
  QoQ % 305.45% -157.29% -17.24% -62.94% 87.43% 2,285.71% -
  Horiz. % 1,614.29% -785.71% 1,371.43% 1,657.14% 4,471.43% 2,385.71% 100.00%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.72 0.81 0.97 0.76 0.72 0.82 0.91 -14.44%
  QoQ % -11.11% -16.49% 27.63% 5.56% -12.20% -9.89% -
  Horiz. % 79.12% 89.01% 106.59% 83.52% 79.12% 90.11% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers