Highlights

[LTKM] QoQ Quarter Result on 2015-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     194.86%    YoY -     105.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 44,929 42,968 40,755 49,986 49,276 48,127 45,248 -0.47%
  QoQ % 4.56% 5.43% -18.47% 1.44% 2.39% 6.36% -
  Horiz. % 99.29% 94.96% 90.07% 110.47% 108.90% 106.36% 100.00%
PBT 5,727 6,081 3,557 26,775 11,619 11,156 9,887 -30.44%
  QoQ % -5.82% 70.96% -86.72% 130.44% 4.15% 12.84% -
  Horiz. % 57.92% 61.51% 35.98% 270.81% 117.52% 112.84% 100.00%
Tax -1,382 -1,373 -1,106 -3,425 -3,700 -3,424 -2,755 -36.79%
  QoQ % -0.66% -24.14% 67.71% 7.43% -8.06% -24.28% -
  Horiz. % 50.16% 49.84% 40.15% 124.32% 134.30% 124.28% 100.00%
NP 4,345 4,708 2,451 23,350 7,919 7,732 7,132 -28.07%
  QoQ % -7.71% 92.08% -89.50% 194.86% 2.42% 8.41% -
  Horiz. % 60.92% 66.01% 34.37% 327.40% 111.03% 108.41% 100.00%
NP to SH 4,345 4,708 2,451 23,350 7,919 7,732 7,132 -28.07%
  QoQ % -7.71% 92.08% -89.50% 194.86% 2.42% 8.41% -
  Horiz. % 60.92% 66.01% 34.37% 327.40% 111.03% 108.41% 100.00%
Tax Rate 24.13 % 22.58 % 31.09 % 12.79 % 31.84 % 30.69 % 27.86 % -9.11%
  QoQ % 6.86% -27.37% 143.08% -59.83% 3.75% 10.16% -
  Horiz. % 86.61% 81.05% 111.59% 45.91% 114.29% 110.16% 100.00%
Total Cost 40,584 38,260 38,304 26,636 41,357 40,395 38,116 4.26%
  QoQ % 6.07% -0.11% 43.81% -35.59% 2.38% 5.98% -
  Horiz. % 106.47% 100.38% 100.49% 69.88% 108.50% 105.98% 100.00%
Net Worth 221,176 221,176 222,477 221,616 177,375 175,628 166,052 21.00%
  QoQ % 0.00% -0.58% 0.39% 24.94% 0.99% 5.77% -
  Horiz. % 133.20% 133.20% 133.98% 133.46% 106.82% 105.77% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,252 - - 4,336 4,336 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % 74.86 % - % - % 18.57 % 54.76 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -66.09% 0.00% 0.00% -
  Horiz. % 136.71% 0.00% 0.00% 33.91% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 221,176 221,176 222,477 221,616 177,375 175,628 166,052 21.00%
  QoQ % 0.00% -0.58% 0.39% 24.94% 0.99% 5.77% -
  Horiz. % 133.20% 133.20% 133.98% 133.46% 106.82% 105.77% 100.00%
NOSH 130,104 130,104 130,104 43,369 43,368 43,365 43,355 107.63%
  QoQ % 0.00% 0.00% 199.99% 0.00% 0.01% 0.02% -
  Horiz. % 300.09% 300.09% 300.09% 100.03% 100.03% 100.02% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.67 % 10.96 % 6.01 % 46.71 % 16.07 % 16.07 % 15.76 % -27.73%
  QoQ % -11.77% 82.36% -87.13% 190.67% 0.00% 1.97% -
  Horiz. % 61.36% 69.54% 38.13% 296.38% 101.97% 101.97% 100.00%
ROE 1.96 % 2.13 % 1.10 % 10.54 % 4.46 % 4.40 % 4.30 % -40.69%
  QoQ % -7.98% 93.64% -89.56% 136.32% 1.36% 2.33% -
  Horiz. % 45.58% 49.53% 25.58% 245.12% 103.72% 102.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.53 33.03 31.32 115.26 113.62 110.98 104.36 -52.07%
  QoQ % 4.54% 5.46% -72.83% 1.44% 2.38% 6.34% -
  Horiz. % 33.09% 31.65% 30.01% 110.44% 108.87% 106.34% 100.00%
EPS 3.34 3.62 1.88 53.84 18.26 17.83 16.45 -65.35%
  QoQ % -7.73% 92.55% -96.51% 194.85% 2.41% 8.39% -
  Horiz. % 20.30% 22.01% 11.43% 327.29% 111.00% 108.39% 100.00%
DPS 2.50 0.00 0.00 10.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.7000 1.7000 1.7100 5.1100 4.0900 4.0500 3.8300 -41.73%
  QoQ % 0.00% -0.58% -66.54% 24.94% 0.99% 5.74% -
  Horiz. % 44.39% 44.39% 44.65% 133.42% 106.79% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.53 33.03 31.32 38.42 37.87 36.99 34.78 -0.48%
  QoQ % 4.54% 5.46% -18.48% 1.45% 2.38% 6.35% -
  Horiz. % 99.28% 94.97% 90.05% 110.47% 108.88% 106.35% 100.00%
EPS 3.34 3.62 1.88 17.95 6.09 5.94 5.48 -28.05%
  QoQ % -7.73% 92.55% -89.53% 194.75% 2.53% 8.39% -
  Horiz. % 60.95% 66.06% 34.31% 327.55% 111.13% 108.39% 100.00%
DPS 2.50 0.00 0.00 3.33 3.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.08% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.7000 1.7000 1.7100 1.7034 1.3633 1.3499 1.2763 21.00%
  QoQ % 0.00% -0.58% 0.39% 24.95% 0.99% 5.77% -
  Horiz. % 133.20% 133.20% 133.98% 133.46% 106.82% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5500 1.5200 2.1400 5.7200 4.1800 4.8500 3.4500 -
P/RPS 4.49 4.60 6.83 4.96 3.68 4.37 3.31 22.47%
  QoQ % -2.39% -32.65% 37.70% 34.78% -15.79% 32.02% -
  Horiz. % 135.65% 138.97% 206.34% 149.85% 111.18% 132.02% 100.00%
P/EPS 46.41 42.00 113.60 10.62 22.89 27.20 20.97 69.58%
  QoQ % 10.50% -63.03% 969.68% -53.60% -15.85% 29.71% -
  Horiz. % 221.32% 200.29% 541.73% 50.64% 109.16% 129.71% 100.00%
EY 2.15 2.38 0.88 9.41 4.37 3.68 4.77 -41.13%
  QoQ % -9.66% 170.45% -90.65% 115.33% 18.75% -22.85% -
  Horiz. % 45.07% 49.90% 18.45% 197.27% 91.61% 77.15% 100.00%
DY 1.61 0.00 0.00 1.75 2.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -26.78% 0.00% 0.00% -
  Horiz. % 67.36% 0.00% 0.00% 73.22% 100.00% - -
P/NAPS 0.91 0.89 1.25 1.12 1.02 1.20 0.90 0.74%
  QoQ % 2.25% -28.80% 11.61% 9.80% -15.00% 33.33% -
  Horiz. % 101.11% 98.89% 138.89% 124.44% 113.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 -
Price 1.5400 1.6600 1.5700 6.3000 5.5000 4.6000 4.5000 -
P/RPS 4.46 5.03 5.01 5.47 4.84 4.14 4.31 2.30%
  QoQ % -11.33% 0.40% -8.41% 13.02% 16.91% -3.94% -
  Horiz. % 103.48% 116.71% 116.24% 126.91% 112.30% 96.06% 100.00%
P/EPS 46.11 45.87 83.34 11.70 30.12 25.80 27.36 41.48%
  QoQ % 0.52% -44.96% 612.31% -61.16% 16.74% -5.70% -
  Horiz. % 168.53% 167.65% 304.61% 42.76% 110.09% 94.30% 100.00%
EY 2.17 2.18 1.20 8.55 3.32 3.88 3.66 -29.36%
  QoQ % -0.46% 81.67% -85.96% 157.53% -14.43% 6.01% -
  Horiz. % 59.29% 59.56% 32.79% 233.61% 90.71% 106.01% 100.00%
DY 1.62 0.00 0.00 1.59 1.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -12.64% 0.00% 0.00% -
  Horiz. % 89.01% 0.00% 0.00% 87.36% 100.00% - -
P/NAPS 0.91 0.98 0.92 1.23 1.34 1.14 1.17 -15.39%
  QoQ % -7.14% 6.52% -25.20% -8.21% 17.54% -2.56% -
  Horiz. % 77.78% 83.76% 78.63% 105.13% 114.53% 97.44% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS