Highlights

[LTKM] QoQ Quarter Result on 2016-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -96.85%    YoY -     -99.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,789 43,769 42,682 40,342 44,929 42,968 40,755 3.28%
  QoQ % -2.24% 2.55% 5.80% -10.21% 4.56% 5.43% -
  Horiz. % 104.99% 107.40% 104.73% 98.99% 110.24% 105.43% 100.00%
PBT 3,718 6,823 4,844 1,511 5,727 6,081 3,557 2.98%
  QoQ % -45.51% 40.85% 220.58% -73.62% -5.82% 70.96% -
  Horiz. % 104.53% 191.82% 136.18% 42.48% 161.01% 170.96% 100.00%
Tax -1,681 -1,691 -1,775 -1,374 -1,382 -1,373 -1,106 32.03%
  QoQ % 0.59% 4.73% -29.18% 0.58% -0.66% -24.14% -
  Horiz. % 151.99% 152.89% 160.49% 124.23% 124.95% 124.14% 100.00%
NP 2,037 5,132 3,069 137 4,345 4,708 2,451 -11.55%
  QoQ % -60.31% 67.22% 2,140.15% -96.85% -7.71% 92.08% -
  Horiz. % 83.11% 209.38% 125.21% 5.59% 177.27% 192.08% 100.00%
NP to SH 2,037 5,132 3,069 137 4,345 4,708 2,451 -11.55%
  QoQ % -60.31% 67.22% 2,140.15% -96.85% -7.71% 92.08% -
  Horiz. % 83.11% 209.38% 125.21% 5.59% 177.27% 192.08% 100.00%
Tax Rate 45.21 % 24.78 % 36.64 % 90.93 % 24.13 % 22.58 % 31.09 % 28.21%
  QoQ % 82.45% -32.37% -59.71% 276.83% 6.86% -27.37% -
  Horiz. % 145.42% 79.70% 117.85% 292.47% 77.61% 72.63% 100.00%
Total Cost 40,752 38,637 39,613 40,205 40,584 38,260 38,304 4.20%
  QoQ % 5.47% -2.46% -1.47% -0.93% 6.07% -0.11% -
  Horiz. % 106.39% 100.87% 103.42% 104.96% 105.95% 99.89% 100.00%
Net Worth 230,284 228,983 225,079 222,477 221,176 221,176 222,477 2.32%
  QoQ % 0.57% 1.73% 1.17% 0.59% 0.00% -0.58% -
  Horiz. % 103.51% 102.92% 101.17% 100.00% 99.42% 99.42% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,951 - - - 3,252 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 95.81 % - % - % - % 74.86 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.99% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 230,284 228,983 225,079 222,477 221,176 221,176 222,477 2.32%
  QoQ % 0.57% 1.73% 1.17% 0.59% 0.00% -0.58% -
  Horiz. % 103.51% 102.92% 101.17% 100.00% 99.42% 99.42% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.76 % 11.73 % 7.19 % 0.34 % 9.67 % 10.96 % 6.01 % -14.34%
  QoQ % -59.42% 63.14% 2,014.71% -96.48% -11.77% 82.36% -
  Horiz. % 79.20% 195.17% 119.63% 5.66% 160.90% 182.36% 100.00%
ROE 0.88 % 2.24 % 1.36 % 0.06 % 1.96 % 2.13 % 1.10 % -13.76%
  QoQ % -60.71% 64.71% 2,166.67% -96.94% -7.98% 93.64% -
  Horiz. % 80.00% 203.64% 123.64% 5.45% 178.18% 193.64% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.89 33.64 32.81 31.01 34.53 33.03 31.32 3.30%
  QoQ % -2.23% 2.53% 5.80% -10.19% 4.54% 5.46% -
  Horiz. % 105.01% 107.41% 104.76% 99.01% 110.25% 105.46% 100.00%
EPS 1.57 3.94 2.36 0.11 3.34 3.62 1.88 -11.27%
  QoQ % -60.15% 66.95% 2,045.45% -96.71% -7.73% 92.55% -
  Horiz. % 83.51% 209.57% 125.53% 5.85% 177.66% 192.55% 100.00%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7600 1.7300 1.7100 1.7000 1.7000 1.7100 2.32%
  QoQ % 0.57% 1.73% 1.17% 0.59% 0.00% -0.58% -
  Horiz. % 103.51% 102.92% 101.17% 100.00% 99.42% 99.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.89 33.64 32.81 31.01 34.53 33.03 31.32 3.30%
  QoQ % -2.23% 2.53% 5.80% -10.19% 4.54% 5.46% -
  Horiz. % 105.01% 107.41% 104.76% 99.01% 110.25% 105.46% 100.00%
EPS 1.57 3.94 2.36 0.11 3.34 3.62 1.88 -11.27%
  QoQ % -60.15% 66.95% 2,045.45% -96.71% -7.73% 92.55% -
  Horiz. % 83.51% 209.57% 125.53% 5.85% 177.66% 192.55% 100.00%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7600 1.7300 1.7100 1.7000 1.7000 1.7100 2.32%
  QoQ % 0.57% 1.73% 1.17% 0.59% 0.00% -0.58% -
  Horiz. % 103.51% 102.92% 101.17% 100.00% 99.42% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3200 1.3100 1.4100 1.5900 1.5500 1.5200 2.1400 -
P/RPS 4.01 3.89 4.30 5.13 4.49 4.60 6.83 -29.77%
  QoQ % 3.08% -9.53% -16.18% 14.25% -2.39% -32.65% -
  Horiz. % 58.71% 56.95% 62.96% 75.11% 65.74% 67.35% 100.00%
P/EPS 84.31 33.21 59.77 1,509.97 46.41 42.00 113.60 -17.95%
  QoQ % 153.87% -44.44% -96.04% 3,153.54% 10.50% -63.03% -
  Horiz. % 74.22% 29.23% 52.61% 1,329.20% 40.85% 36.97% 100.00%
EY 1.19 3.01 1.67 0.07 2.15 2.38 0.88 22.17%
  QoQ % -60.47% 80.24% 2,285.71% -96.74% -9.66% 170.45% -
  Horiz. % 135.23% 342.05% 189.77% 7.95% 244.32% 270.45% 100.00%
DY 1.14 0.00 0.00 0.00 1.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.81% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.74 0.82 0.93 0.91 0.89 1.25 -28.75%
  QoQ % 1.35% -9.76% -11.83% 2.20% 2.25% -28.80% -
  Horiz. % 60.00% 59.20% 65.60% 74.40% 72.80% 71.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 17/11/16 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 -
Price 1.3500 1.2600 1.4100 1.5600 1.5400 1.6600 1.5700 -
P/RPS 4.10 3.75 4.30 5.03 4.46 5.03 5.01 -12.46%
  QoQ % 9.33% -12.79% -14.51% 12.78% -11.33% 0.40% -
  Horiz. % 81.84% 74.85% 85.83% 100.40% 89.02% 100.40% 100.00%
P/EPS 86.23 31.94 59.77 1,481.48 46.11 45.87 83.34 2.29%
  QoQ % 169.97% -46.56% -95.97% 3,112.93% 0.52% -44.96% -
  Horiz. % 103.47% 38.32% 71.72% 1,777.63% 55.33% 55.04% 100.00%
EY 1.16 3.13 1.67 0.07 2.17 2.18 1.20 -2.22%
  QoQ % -62.94% 87.43% 2,285.71% -96.77% -0.46% 81.67% -
  Horiz. % 96.67% 260.83% 139.17% 5.83% 180.83% 181.67% 100.00%
DY 1.11 0.00 0.00 0.00 1.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.76 0.72 0.82 0.91 0.91 0.98 0.92 -11.91%
  QoQ % 5.56% -12.20% -9.89% 0.00% -7.14% 6.52% -
  Horiz. % 82.61% 78.26% 89.13% 98.91% 98.91% 106.52% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers