Highlights

[LTKM] QoQ Quarter Result on 2018-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -50.66%    YoY -     -64.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 54,223 46,716 39,424 44,506 45,901 44,813 39,812 22.80%
  QoQ % 16.07% 18.50% -11.42% -3.04% 2.43% 12.56% -
  Horiz. % 136.20% 117.34% 99.03% 111.79% 115.29% 112.56% 100.00%
PBT 13,954 10,372 -1,319 1,232 3,514 3,035 -701 -
  QoQ % 34.54% 886.35% -207.06% -64.94% 15.78% 532.95% -
  Horiz. % -1,990.58% -1,479.60% 188.16% -175.75% -501.28% -432.95% 100.00%
Tax -4,202 -2,774 -563 -441 -1,911 -1,131 -358 414.16%
  QoQ % -51.48% -392.72% -27.66% 76.92% -68.97% -215.92% -
  Horiz. % 1,173.74% 774.86% 157.26% 123.18% 533.80% 315.92% 100.00%
NP 9,752 7,598 -1,882 791 1,603 1,904 -1,059 -
  QoQ % 28.35% 503.72% -337.93% -50.66% -15.81% 279.79% -
  Horiz. % -920.87% -717.47% 177.71% -74.69% -151.37% -179.79% 100.00%
NP to SH 9,752 7,598 -1,882 791 1,603 1,904 -1,059 -
  QoQ % 28.35% 503.72% -337.93% -50.66% -15.81% 279.79% -
  Horiz. % -920.87% -717.47% 177.71% -74.69% -151.37% -179.79% 100.00%
Tax Rate 30.11 % 26.75 % - % 35.80 % 54.38 % 37.27 % - % -
  QoQ % 12.56% 0.00% 0.00% -34.17% 45.91% 0.00% -
  Horiz. % 80.79% 71.77% 0.00% 96.06% 145.91% 100.00% -
Total Cost 44,471 39,118 41,306 43,715 44,298 42,909 40,871 5.77%
  QoQ % 13.68% -5.30% -5.51% -1.32% 3.24% 4.99% -
  Horiz. % 108.81% 95.71% 101.06% 106.96% 108.38% 104.99% 100.00%
Net Worth 241,993 235,488 228,983 231,585 234,187 235,488 238,090 1.09%
  QoQ % 2.76% 2.84% -1.12% -1.11% -0.55% -1.09% -
  Horiz. % 101.64% 98.91% 96.17% 97.27% 98.36% 98.91% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,301 - - - 1,301 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 13.34 % - % - % - % 81.16 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.44% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 241,993 235,488 228,983 231,585 234,187 235,488 238,090 1.09%
  QoQ % 2.76% 2.84% -1.12% -1.11% -0.55% -1.09% -
  Horiz. % 101.64% 98.91% 96.17% 97.27% 98.36% 98.91% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.98 % 16.26 % -4.77 % 1.78 % 3.49 % 4.25 % -2.66 % -
  QoQ % 10.58% 440.88% -367.98% -49.00% -17.88% 259.77% -
  Horiz. % -675.94% -611.28% 179.32% -66.92% -131.20% -159.77% 100.00%
ROE 4.03 % 3.23 % -0.82 % 0.34 % 0.68 % 0.81 % -0.44 % -
  QoQ % 24.77% 493.90% -341.18% -50.00% -16.05% 284.09% -
  Horiz. % -915.91% -734.09% 186.36% -77.27% -154.55% -184.09% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.68 35.91 30.30 34.21 35.28 34.44 30.60 22.81%
  QoQ % 16.07% 18.51% -11.43% -3.03% 2.44% 12.55% -
  Horiz. % 136.21% 117.35% 99.02% 111.80% 115.29% 112.55% 100.00%
EPS 7.50 5.84 -1.45 0.61 1.23 1.46 -0.81 -
  QoQ % 28.42% 502.76% -337.70% -50.41% -15.75% 280.25% -
  Horiz. % -925.93% -720.99% 179.01% -75.31% -151.85% -180.25% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8600 1.8100 1.7600 1.7800 1.8000 1.8100 1.8300 1.09%
  QoQ % 2.76% 2.84% -1.12% -1.11% -0.55% -1.09% -
  Horiz. % 101.64% 98.91% 96.17% 97.27% 98.36% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.68 35.91 30.30 34.21 35.28 34.44 30.60 22.81%
  QoQ % 16.07% 18.51% -11.43% -3.03% 2.44% 12.55% -
  Horiz. % 136.21% 117.35% 99.02% 111.80% 115.29% 112.55% 100.00%
EPS 7.50 5.84 -1.45 0.61 1.23 1.46 -0.81 -
  QoQ % 28.42% 502.76% -337.70% -50.41% -15.75% 280.25% -
  Horiz. % -925.93% -720.99% 179.01% -75.31% -151.85% -180.25% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8600 1.8100 1.7600 1.7800 1.8000 1.8100 1.8300 1.09%
  QoQ % 2.76% 2.84% -1.12% -1.11% -0.55% -1.09% -
  Horiz. % 101.64% 98.91% 96.17% 97.27% 98.36% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9850 0.8650 0.9000 1.0000 1.0700 1.4200 1.7700 -
P/RPS 2.36 2.41 2.97 2.92 3.03 4.12 5.78 -44.87%
  QoQ % -2.07% -18.86% 1.71% -3.63% -26.46% -28.72% -
  Horiz. % 40.83% 41.70% 51.38% 50.52% 52.42% 71.28% 100.00%
P/EPS 13.14 14.81 -62.22 164.48 86.84 97.03 -217.45 -
  QoQ % -11.28% 123.80% -137.83% 89.41% -10.50% 144.62% -
  Horiz. % -6.04% -6.81% 28.61% -75.64% -39.94% -44.62% 100.00%
EY 7.61 6.75 -1.61 0.61 1.15 1.03 -0.46 -
  QoQ % 12.74% 519.25% -363.93% -46.96% 11.65% 323.91% -
  Horiz. % -1,654.35% -1,467.39% 350.00% -132.61% -250.00% -223.91% 100.00%
DY 1.02 0.00 0.00 0.00 0.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.68% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.53 0.48 0.51 0.56 0.59 0.78 0.97 -33.09%
  QoQ % 10.42% -5.88% -8.93% -5.08% -24.36% -19.59% -
  Horiz. % 54.64% 49.48% 52.58% 57.73% 60.82% 80.41% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 14/11/18 16/08/18 24/05/18 13/02/18 15/11/17 16/08/17 -
Price 1.3200 0.8250 0.9200 1.0100 1.0200 1.3000 1.4900 -
P/RPS 3.17 2.30 3.04 2.95 2.89 3.77 4.87 -24.83%
  QoQ % 37.83% -24.34% 3.05% 2.08% -23.34% -22.59% -
  Horiz. % 65.09% 47.23% 62.42% 60.57% 59.34% 77.41% 100.00%
P/EPS 17.61 14.13 -63.60 166.13 82.79 88.83 -183.05 -
  QoQ % 24.63% 122.22% -138.28% 100.66% -6.80% 148.53% -
  Horiz. % -9.62% -7.72% 34.74% -90.76% -45.23% -48.53% 100.00%
EY 5.68 7.08 -1.57 0.60 1.21 1.13 -0.55 -
  QoQ % -19.77% 550.96% -361.67% -50.41% 7.08% 305.45% -
  Horiz. % -1,032.73% -1,287.27% 285.45% -109.09% -220.00% -205.45% 100.00%
DY 0.76 0.00 0.00 0.00 0.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.55% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.46 0.52 0.57 0.57 0.72 0.81 -8.39%
  QoQ % 54.35% -11.54% -8.77% 0.00% -20.83% -11.11% -
  Horiz. % 87.65% 56.79% 64.20% 70.37% 70.37% 88.89% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers