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 - 130,102
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.
 


FEATURED EVENT
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

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