Highlights

[LTKM] QoQ Quarter Result on 2017-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -15.81%    YoY -     -21.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 46,716 39,424 44,506 45,901 44,813 39,812 39,634 11.57%
  QoQ % 18.50% -11.42% -3.04% 2.43% 12.56% 0.45% -
  Horiz. % 117.87% 99.47% 112.29% 115.81% 113.07% 100.45% 100.00%
PBT 10,372 -1,319 1,232 3,514 3,035 -701 3,218 118.04%
  QoQ % 886.35% -207.06% -64.94% 15.78% 532.95% -121.78% -
  Horiz. % 322.31% -40.99% 38.28% 109.20% 94.31% -21.78% 100.00%
Tax -2,774 -563 -441 -1,911 -1,131 -358 -988 98.90%
  QoQ % -392.72% -27.66% 76.92% -68.97% -215.92% 63.77% -
  Horiz. % 280.77% 56.98% 44.64% 193.42% 114.47% 36.23% 100.00%
NP 7,598 -1,882 791 1,603 1,904 -1,059 2,230 126.26%
  QoQ % 503.72% -337.93% -50.66% -15.81% 279.79% -147.49% -
  Horiz. % 340.72% -84.39% 35.47% 71.88% 85.38% -47.49% 100.00%
NP to SH 7,598 -1,882 791 1,603 1,904 -1,059 2,230 126.26%
  QoQ % 503.72% -337.93% -50.66% -15.81% 279.79% -147.49% -
  Horiz. % 340.72% -84.39% 35.47% 71.88% 85.38% -47.49% 100.00%
Tax Rate 26.75 % - % 35.80 % 54.38 % 37.27 % - % 30.70 % -8.77%
  QoQ % 0.00% 0.00% -34.17% 45.91% 0.00% 0.00% -
  Horiz. % 87.13% 0.00% 116.61% 177.13% 121.40% 0.00% 100.00%
Total Cost 39,118 41,306 43,715 44,298 42,909 40,871 37,404 3.03%
  QoQ % -5.30% -5.51% -1.32% 3.24% 4.99% 9.27% -
  Horiz. % 104.58% 110.43% 116.87% 118.43% 114.72% 109.27% 100.00%
Net Worth 235,488 228,983 231,585 234,187 235,488 238,090 238,090 -0.73%
  QoQ % 2.84% -1.12% -1.11% -0.55% -1.09% 0.00% -
  Horiz. % 98.91% 96.17% 97.27% 98.36% 98.91% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,301 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 81.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 235,488 228,983 231,585 234,187 235,488 238,090 238,090 -0.73%
  QoQ % 2.84% -1.12% -1.11% -0.55% -1.09% 0.00% -
  Horiz. % 98.91% 96.17% 97.27% 98.36% 98.91% 100.00% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.26 % -4.77 % 1.78 % 3.49 % 4.25 % -2.66 % 5.63 % 102.67%
  QoQ % 440.88% -367.98% -49.00% -17.88% 259.77% -147.25% -
  Horiz. % 288.81% -84.72% 31.62% 61.99% 75.49% -47.25% 100.00%
ROE 3.23 % -0.82 % 0.34 % 0.68 % 0.81 % -0.44 % 0.94 % 127.54%
  QoQ % 493.90% -341.18% -50.00% -16.05% 284.09% -146.81% -
  Horiz. % 343.62% -87.23% 36.17% 72.34% 86.17% -46.81% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.91 30.30 34.21 35.28 34.44 30.60 30.46 11.59%
  QoQ % 18.51% -11.43% -3.03% 2.44% 12.55% 0.46% -
  Horiz. % 117.89% 99.47% 112.31% 115.82% 113.07% 100.46% 100.00%
EPS 5.84 -1.45 0.61 1.23 1.46 -0.81 1.71 126.61%
  QoQ % 502.76% -337.70% -50.41% -15.75% 280.25% -147.37% -
  Horiz. % 341.52% -84.80% 35.67% 71.93% 85.38% -47.37% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.7600 1.7800 1.8000 1.8100 1.8300 1.8300 -0.73%
  QoQ % 2.84% -1.12% -1.11% -0.55% -1.09% 0.00% -
  Horiz. % 98.91% 96.17% 97.27% 98.36% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.91 30.30 34.21 35.28 34.44 30.60 30.46 11.59%
  QoQ % 18.51% -11.43% -3.03% 2.44% 12.55% 0.46% -
  Horiz. % 117.89% 99.47% 112.31% 115.82% 113.07% 100.46% 100.00%
EPS 5.84 -1.45 0.61 1.23 1.46 -0.81 1.71 126.61%
  QoQ % 502.76% -337.70% -50.41% -15.75% 280.25% -147.37% -
  Horiz. % 341.52% -84.80% 35.67% 71.93% 85.38% -47.37% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.7600 1.7800 1.8000 1.8100 1.8300 1.8300 -0.73%
  QoQ % 2.84% -1.12% -1.11% -0.55% -1.09% 0.00% -
  Horiz. % 98.91% 96.17% 97.27% 98.36% 98.91% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8650 0.9000 1.0000 1.0700 1.4200 1.7700 1.2800 -
P/RPS 2.41 2.97 2.92 3.03 4.12 5.78 4.20 -30.92%
  QoQ % -18.86% 1.71% -3.63% -26.46% -28.72% 37.62% -
  Horiz. % 57.38% 70.71% 69.52% 72.14% 98.10% 137.62% 100.00%
P/EPS 14.81 -62.22 164.48 86.84 97.03 -217.45 74.68 -65.96%
  QoQ % 123.80% -137.83% 89.41% -10.50% 144.62% -391.18% -
  Horiz. % 19.83% -83.32% 220.25% 116.28% 129.93% -291.18% 100.00%
EY 6.75 -1.61 0.61 1.15 1.03 -0.46 1.34 193.57%
  QoQ % 519.25% -363.93% -46.96% 11.65% 323.91% -134.33% -
  Horiz. % 503.73% -120.15% 45.52% 85.82% 76.87% -34.33% 100.00%
DY 0.00 0.00 0.00 0.93 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 0.48 0.51 0.56 0.59 0.78 0.97 0.70 -22.22%
  QoQ % -5.88% -8.93% -5.08% -24.36% -19.59% 38.57% -
  Horiz. % 68.57% 72.86% 80.00% 84.29% 111.43% 138.57% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 16/08/18 24/05/18 13/02/18 15/11/17 16/08/17 24/05/17 -
Price 0.8250 0.9200 1.0100 1.0200 1.3000 1.4900 1.7800 -
P/RPS 2.30 3.04 2.95 2.89 3.77 4.87 5.84 -46.24%
  QoQ % -24.34% 3.05% 2.08% -23.34% -22.59% -16.61% -
  Horiz. % 39.38% 52.05% 50.51% 49.49% 64.55% 83.39% 100.00%
P/EPS 14.13 -63.60 166.13 82.79 88.83 -183.05 103.85 -73.51%
  QoQ % 122.22% -138.28% 100.66% -6.80% 148.53% -276.26% -
  Horiz. % 13.61% -61.24% 159.97% 79.72% 85.54% -176.26% 100.00%
EY 7.08 -1.57 0.60 1.21 1.13 -0.55 0.96 278.43%
  QoQ % 550.96% -361.67% -50.41% 7.08% 305.45% -157.29% -
  Horiz. % 737.50% -163.54% 62.50% 126.04% 117.71% -57.29% 100.00%
DY 0.00 0.00 0.00 0.98 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 0.46 0.52 0.57 0.57 0.72 0.81 0.97 -39.16%
  QoQ % -11.54% -8.77% 0.00% -20.83% -11.11% -16.49% -
  Horiz. % 47.42% 53.61% 58.76% 58.76% 74.23% 83.51% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

322  577  553  939 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 MNC 0.04-0.005 
 PTRANS 0.29+0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS