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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
6. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
8. Retail Strategy - Budget 2020 Stimuli to Drive 4Q Interest HLBank Research Highlights
Partners & Brokers