Highlights

[LTKM] QoQ Quarter Result on 2014-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     99.40%    YoY -     102.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 49,276 48,127 45,248 44,725 47,230 42,569 43,540 8.58%
  QoQ % 2.39% 6.36% 1.17% -5.30% 10.95% -2.23% -
  Horiz. % 113.17% 110.54% 103.92% 102.72% 108.47% 97.77% 100.00%
PBT 11,619 11,156 9,887 12,630 8,364 6,888 8,289 25.17%
  QoQ % 4.15% 12.84% -21.72% 51.00% 21.43% -16.90% -
  Horiz. % 140.17% 134.59% 119.28% 152.37% 100.90% 83.10% 100.00%
Tax -3,700 -3,424 -2,755 -1,250 -2,657 -1,747 -2,229 40.06%
  QoQ % -8.06% -24.28% -120.40% 52.95% -52.09% 21.62% -
  Horiz. % 165.99% 153.61% 123.60% 56.08% 119.20% 78.38% 100.00%
NP 7,919 7,732 7,132 11,380 5,707 5,141 6,060 19.47%
  QoQ % 2.42% 8.41% -37.33% 99.40% 11.01% -15.17% -
  Horiz. % 130.68% 127.59% 117.69% 187.79% 94.17% 84.83% 100.00%
NP to SH 7,919 7,732 7,132 11,380 5,707 5,141 6,060 19.47%
  QoQ % 2.42% 8.41% -37.33% 99.40% 11.01% -15.17% -
  Horiz. % 130.68% 127.59% 117.69% 187.79% 94.17% 84.83% 100.00%
Tax Rate 31.84 % 30.69 % 27.86 % 9.90 % 31.77 % 25.36 % 26.89 % 11.89%
  QoQ % 3.75% 10.16% 181.41% -68.84% 25.28% -5.69% -
  Horiz. % 118.41% 114.13% 103.61% 36.82% 118.15% 94.31% 100.00%
Total Cost 41,357 40,395 38,116 33,345 41,523 37,428 37,480 6.76%
  QoQ % 2.38% 5.98% 14.31% -19.70% 10.94% -0.14% -
  Horiz. % 110.34% 107.78% 101.70% 88.97% 110.79% 99.86% 100.00%
Net Worth 177,375 175,628 166,052 158,296 147,445 141,431 139,245 17.46%
  QoQ % 0.99% 5.77% 4.90% 7.36% 4.25% 1.57% -
  Horiz. % 127.38% 126.13% 119.25% 113.68% 105.89% 101.57% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,336 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 54.76 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 177,375 175,628 166,052 158,296 147,445 141,431 139,245 17.46%
  QoQ % 0.99% 5.77% 4.90% 7.36% 4.25% 1.57% -
  Horiz. % 127.38% 126.13% 119.25% 113.68% 105.89% 101.57% 100.00%
NOSH 43,368 43,365 43,355 43,368 43,366 43,383 43,378 -0.02%
  QoQ % 0.01% 0.02% -0.03% 0.01% -0.04% 0.01% -
  Horiz. % 99.98% 99.97% 99.95% 99.98% 99.97% 100.01% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.07 % 16.07 % 15.76 % 25.44 % 12.08 % 12.08 % 13.92 % 10.02%
  QoQ % 0.00% 1.97% -38.05% 110.60% 0.00% -13.22% -
  Horiz. % 115.45% 115.45% 113.22% 182.76% 86.78% 86.78% 100.00%
ROE 4.46 % 4.40 % 4.30 % 7.19 % 3.87 % 3.63 % 4.35 % 1.67%
  QoQ % 1.36% 2.33% -40.19% 85.79% 6.61% -16.55% -
  Horiz. % 102.53% 101.15% 98.85% 165.29% 88.97% 83.45% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 113.62 110.98 104.36 103.13 108.91 98.12 100.37 8.59%
  QoQ % 2.38% 6.34% 1.19% -5.31% 11.00% -2.24% -
  Horiz. % 113.20% 110.57% 103.98% 102.75% 108.51% 97.76% 100.00%
EPS 18.26 17.83 16.45 26.24 13.16 11.85 13.97 19.49%
  QoQ % 2.41% 8.39% -37.31% 99.39% 11.05% -15.18% -
  Horiz. % 130.71% 127.63% 117.75% 187.83% 94.20% 84.82% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 4.0900 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 17.48%
  QoQ % 0.99% 5.74% 4.93% 7.35% 4.29% 1.56% -
  Horiz. % 127.41% 126.17% 119.31% 113.71% 105.92% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.87 36.99 34.78 34.38 36.30 32.72 33.47 8.56%
  QoQ % 2.38% 6.35% 1.16% -5.29% 10.94% -2.24% -
  Horiz. % 113.15% 110.52% 103.91% 102.72% 108.46% 97.76% 100.00%
EPS 6.09 5.94 5.48 8.75 4.39 3.95 4.66 19.47%
  QoQ % 2.53% 8.39% -37.37% 99.32% 11.14% -15.24% -
  Horiz. % 130.69% 127.47% 117.60% 187.77% 94.21% 84.76% 100.00%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3633 1.3499 1.2763 1.2167 1.1333 1.0871 1.0703 17.45%
  QoQ % 0.99% 5.77% 4.90% 7.36% 4.25% 1.57% -
  Horiz. % 127.38% 126.12% 119.25% 113.68% 105.89% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.1800 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 -
P/RPS 3.68 4.37 3.31 2.76 2.57 2.14 1.89 55.74%
  QoQ % -15.79% 32.02% 19.93% 7.39% 20.09% 13.23% -
  Horiz. % 194.71% 231.22% 175.13% 146.03% 135.98% 113.23% 100.00%
P/EPS 22.89 27.20 20.97 10.86 21.28 17.72 13.60 41.36%
  QoQ % -15.85% 29.71% 93.09% -48.97% 20.09% 30.29% -
  Horiz. % 168.31% 200.00% 154.19% 79.85% 156.47% 130.29% 100.00%
EY 4.37 3.68 4.77 9.21 4.70 5.64 7.35 -29.23%
  QoQ % 18.75% -22.85% -48.21% 95.96% -16.67% -23.27% -
  Horiz. % 59.46% 50.07% 64.90% 125.31% 63.95% 76.73% 100.00%
DY 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.02 1.20 0.90 0.78 0.82 0.64 0.59 43.90%
  QoQ % -15.00% 33.33% 15.38% -4.88% 28.13% 8.47% -
  Horiz. % 172.88% 203.39% 152.54% 132.20% 138.98% 108.47% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 -
Price 5.5000 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 -
P/RPS 4.84 4.14 4.31 3.36 2.64 2.70 1.97 81.78%
  QoQ % 16.91% -3.94% 28.27% 27.27% -2.22% 37.06% -
  Horiz. % 245.69% 210.15% 218.78% 170.56% 134.01% 137.06% 100.00%
P/EPS 30.12 25.80 27.36 13.19 21.88 22.36 14.17 65.09%
  QoQ % 16.74% -5.70% 107.43% -39.72% -2.15% 57.80% -
  Horiz. % 212.56% 182.07% 193.08% 93.08% 154.41% 157.80% 100.00%
EY 3.32 3.88 3.66 7.58 4.57 4.47 7.06 -39.44%
  QoQ % -14.43% 6.01% -51.72% 65.86% 2.24% -36.69% -
  Horiz. % 47.03% 54.96% 51.84% 107.37% 64.73% 63.31% 100.00%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.34 1.14 1.17 0.95 0.85 0.81 0.62 66.93%
  QoQ % 17.54% -2.56% 23.16% 11.76% 4.94% 30.65% -
  Horiz. % 216.13% 183.87% 188.71% 153.23% 137.10% 130.65% 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.
 


 

276  307  485  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.13-0.01 
 SAPNRG 0.2350.00 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 MTOUCHE 0.165-0.01 
 PWRWELL 0.3750.00 
 MCLEAN 0.36-0.025 
 GAMUDA 3.66-0.32 
 EDUSPEC 0.030.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers