Highlights

[LTKM] QoQ Quarter Result on 2017-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     9.47%    YoY -     1,527.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,901 44,813 39,812 39,634 42,789 43,769 42,682 4.95%
  QoQ % 2.43% 12.56% 0.45% -7.37% -2.24% 2.55% -
  Horiz. % 107.54% 104.99% 93.28% 92.86% 100.25% 102.55% 100.00%
PBT 3,514 3,035 -701 3,218 3,718 6,823 4,844 -19.22%
  QoQ % 15.78% 532.95% -121.78% -13.45% -45.51% 40.85% -
  Horiz. % 72.54% 62.65% -14.47% 66.43% 76.75% 140.85% 100.00%
Tax -1,911 -1,131 -358 -988 -1,681 -1,691 -1,775 5.03%
  QoQ % -68.97% -215.92% 63.77% 41.23% 0.59% 4.73% -
  Horiz. % 107.66% 63.72% 20.17% 55.66% 94.70% 95.27% 100.00%
NP 1,603 1,904 -1,059 2,230 2,037 5,132 3,069 -35.07%
  QoQ % -15.81% 279.79% -147.49% 9.47% -60.31% 67.22% -
  Horiz. % 52.23% 62.04% -34.51% 72.66% 66.37% 167.22% 100.00%
NP to SH 1,603 1,904 -1,059 2,230 2,037 5,132 3,069 -35.07%
  QoQ % -15.81% 279.79% -147.49% 9.47% -60.31% 67.22% -
  Horiz. % 52.23% 62.04% -34.51% 72.66% 66.37% 167.22% 100.00%
Tax Rate 54.38 % 37.27 % - % 30.70 % 45.21 % 24.78 % 36.64 % 30.02%
  QoQ % 45.91% 0.00% 0.00% -32.09% 82.45% -32.37% -
  Horiz. % 148.42% 101.72% 0.00% 83.79% 123.39% 67.63% 100.00%
Total Cost 44,298 42,909 40,871 37,404 40,752 38,637 39,613 7.71%
  QoQ % 3.24% 4.99% 9.27% -8.22% 5.47% -2.46% -
  Horiz. % 111.83% 108.32% 103.18% 94.42% 102.88% 97.54% 100.00%
Net Worth 234,187 235,488 238,090 238,090 230,284 228,983 225,079 2.67%
  QoQ % -0.55% -1.09% 0.00% 3.39% 0.57% 1.73% -
  Horiz. % 104.05% 104.62% 105.78% 105.78% 102.31% 101.73% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,301 - - - 1,951 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 81.16 % - % - % - % 95.81 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.71% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 234,187 235,488 238,090 238,090 230,284 228,983 225,079 2.67%
  QoQ % -0.55% -1.09% 0.00% 3.39% 0.57% 1.73% -
  Horiz. % 104.05% 104.62% 105.78% 105.78% 102.31% 101.73% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.49 % 4.25 % -2.66 % 5.63 % 4.76 % 11.73 % 7.19 % -38.16%
  QoQ % -17.88% 259.77% -147.25% 18.28% -59.42% 63.14% -
  Horiz. % 48.54% 59.11% -37.00% 78.30% 66.20% 163.14% 100.00%
ROE 0.68 % 0.81 % -0.44 % 0.94 % 0.88 % 2.24 % 1.36 % -36.92%
  QoQ % -16.05% 284.09% -146.81% 6.82% -60.71% 64.71% -
  Horiz. % 50.00% 59.56% -32.35% 69.12% 64.71% 164.71% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.28 34.44 30.60 30.46 32.89 33.64 32.81 4.94%
  QoQ % 2.44% 12.55% 0.46% -7.39% -2.23% 2.53% -
  Horiz. % 107.53% 104.97% 93.26% 92.84% 100.24% 102.53% 100.00%
EPS 1.23 1.46 -0.81 1.71 1.57 3.94 2.36 -35.16%
  QoQ % -15.75% 280.25% -147.37% 8.92% -60.15% 66.95% -
  Horiz. % 52.12% 61.86% -34.32% 72.46% 66.53% 166.95% 100.00%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8000 1.8100 1.8300 1.8300 1.7700 1.7600 1.7300 2.67%
  QoQ % -0.55% -1.09% 0.00% 3.39% 0.57% 1.73% -
  Horiz. % 104.05% 104.62% 105.78% 105.78% 102.31% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.28 34.44 30.60 30.46 32.89 33.64 32.81 4.94%
  QoQ % 2.44% 12.55% 0.46% -7.39% -2.23% 2.53% -
  Horiz. % 107.53% 104.97% 93.26% 92.84% 100.24% 102.53% 100.00%
EPS 1.23 1.46 -0.81 1.71 1.57 3.94 2.36 -35.16%
  QoQ % -15.75% 280.25% -147.37% 8.92% -60.15% 66.95% -
  Horiz. % 52.12% 61.86% -34.32% 72.46% 66.53% 166.95% 100.00%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8000 1.8100 1.8300 1.8300 1.7700 1.7600 1.7300 2.67%
  QoQ % -0.55% -1.09% 0.00% 3.39% 0.57% 1.73% -
  Horiz. % 104.05% 104.62% 105.78% 105.78% 102.31% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0700 1.4200 1.7700 1.2800 1.3200 1.3100 1.4100 -
P/RPS 3.03 4.12 5.78 4.20 4.01 3.89 4.30 -20.76%
  QoQ % -26.46% -28.72% 37.62% 4.74% 3.08% -9.53% -
  Horiz. % 70.47% 95.81% 134.42% 97.67% 93.26% 90.47% 100.00%
P/EPS 86.84 97.03 -217.45 74.68 84.31 33.21 59.77 28.19%
  QoQ % -10.50% 144.62% -391.18% -11.42% 153.87% -44.44% -
  Horiz. % 145.29% 162.34% -363.81% 124.95% 141.06% 55.56% 100.00%
EY 1.15 1.03 -0.46 1.34 1.19 3.01 1.67 -21.97%
  QoQ % 11.65% 323.91% -134.33% 12.61% -60.47% 80.24% -
  Horiz. % 68.86% 61.68% -27.54% 80.24% 71.26% 180.24% 100.00%
DY 0.93 0.00 0.00 0.00 1.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.78 0.97 0.70 0.75 0.74 0.82 -19.66%
  QoQ % -24.36% -19.59% 38.57% -6.67% 1.35% -9.76% -
  Horiz. % 71.95% 95.12% 118.29% 85.37% 91.46% 90.24% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 15/11/17 16/08/17 24/05/17 16/02/17 17/11/16 17/08/16 -
Price 1.0200 1.3000 1.4900 1.7800 1.3500 1.2600 1.4100 -
P/RPS 2.89 3.77 4.87 5.84 4.10 3.75 4.30 -23.22%
  QoQ % -23.34% -22.59% -16.61% 42.44% 9.33% -12.79% -
  Horiz. % 67.21% 87.67% 113.26% 135.81% 95.35% 87.21% 100.00%
P/EPS 82.79 88.83 -183.05 103.85 86.23 31.94 59.77 24.19%
  QoQ % -6.80% 148.53% -276.26% 20.43% 169.97% -46.56% -
  Horiz. % 138.51% 148.62% -306.26% 173.75% 144.27% 53.44% 100.00%
EY 1.21 1.13 -0.55 0.96 1.16 3.13 1.67 -19.28%
  QoQ % 7.08% 305.45% -157.29% -17.24% -62.94% 87.43% -
  Horiz. % 72.46% 67.66% -32.93% 57.49% 69.46% 187.43% 100.00%
DY 0.98 0.00 0.00 0.00 1.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.57 0.72 0.81 0.97 0.76 0.72 0.82 -21.48%
  QoQ % -20.83% -11.11% -16.49% 27.63% 5.56% -12.20% -
  Horiz. % 69.51% 87.80% 98.78% 118.29% 92.68% 87.80% 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.
 


 

211  242  538  1334 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 MNC 0.100.00 
 HSI-C7E 0.23-0.065 
 KNM 0.39+0.015 
 HIBISCS 1.01+0.055 
 HSI-H6S 0.145+0.025 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers