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 - 130,102
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers