Highlights

[LTKM] QoQ TTM Result on 2015-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -10.15%    YoY -     41.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,994 178,638 182,985 188,144 192,637 187,376 185,330 -5.96%
  QoQ % -5.40% -2.38% -2.74% -2.33% 2.81% 1.10% -
  Horiz. % 91.19% 96.39% 98.73% 101.52% 103.94% 101.10% 100.00%
PBT 16,876 42,140 48,032 53,107 59,437 45,292 42,037 -45.55%
  QoQ % -59.95% -12.27% -9.56% -10.65% 31.23% 7.74% -
  Horiz. % 40.15% 100.25% 114.26% 126.33% 141.39% 107.74% 100.00%
Tax -5,235 -7,286 -9,604 -11,655 -13,304 -11,129 -10,086 -35.39%
  QoQ % 28.15% 24.14% 17.60% 12.39% -19.54% -10.34% -
  Horiz. % 51.90% 72.24% 95.22% 115.56% 131.91% 110.34% 100.00%
NP 11,641 34,854 38,428 41,452 46,133 34,163 31,951 -48.96%
  QoQ % -66.60% -9.30% -7.30% -10.15% 35.04% 6.92% -
  Horiz. % 36.43% 109.09% 120.27% 129.74% 144.39% 106.92% 100.00%
NP to SH 11,641 34,854 38,428 41,452 46,133 34,163 31,951 -48.96%
  QoQ % -66.60% -9.30% -7.30% -10.15% 35.04% 6.92% -
  Horiz. % 36.43% 109.09% 120.27% 129.74% 144.39% 106.92% 100.00%
Tax Rate 31.02 % 17.29 % 20.00 % 21.95 % 22.38 % 24.57 % 23.99 % 18.67%
  QoQ % 79.41% -13.55% -8.88% -1.92% -8.91% 2.42% -
  Horiz. % 129.30% 72.07% 83.37% 91.50% 93.29% 102.42% 100.00%
Total Cost 157,353 143,784 144,557 146,692 146,504 153,213 153,379 1.72%
  QoQ % 9.44% -0.53% -1.46% 0.13% -4.38% -0.11% -
  Horiz. % 102.59% 93.74% 94.25% 95.64% 95.52% 99.89% 100.00%
Net Worth 222,477 221,176 221,176 222,477 221,616 177,375 175,628 17.06%
  QoQ % 0.59% 0.00% -0.58% 0.39% 24.94% 0.99% -
  Horiz. % 126.68% 125.93% 125.93% 126.68% 126.18% 100.99% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,252 7,589 8,673 8,673 8,673 4,336 0 -
  QoQ % -57.14% -12.50% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 75.00% 175.00% 200.00% 200.00% 200.00% 100.00% -
Div Payout % 27.94 % 21.78 % 22.57 % 20.92 % 18.80 % 12.69 % - % -
  QoQ % 28.28% -3.50% 7.89% 11.28% 48.15% 0.00% -
  Horiz. % 220.17% 171.63% 177.86% 164.85% 148.15% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,477 221,176 221,176 222,477 221,616 177,375 175,628 17.06%
  QoQ % 0.59% 0.00% -0.58% 0.39% 24.94% 0.99% -
  Horiz. % 126.68% 125.93% 125.93% 126.68% 126.18% 100.99% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,369 43,368 43,365 107.88%
  QoQ % 0.00% 0.00% 0.00% 199.99% 0.00% 0.01% -
  Horiz. % 300.02% 300.02% 300.02% 300.02% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.89 % 19.51 % 21.00 % 22.03 % 23.95 % 18.23 % 17.24 % -45.71%
  QoQ % -64.68% -7.10% -4.68% -8.02% 31.38% 5.74% -
  Horiz. % 39.97% 113.17% 121.81% 127.78% 138.92% 105.74% 100.00%
ROE 5.23 % 15.76 % 17.37 % 18.63 % 20.82 % 19.26 % 18.19 % -56.40%
  QoQ % -66.81% -9.27% -6.76% -10.52% 8.10% 5.88% -
  Horiz. % 28.75% 86.64% 95.49% 102.42% 114.46% 105.88% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.89 137.30 140.65 144.61 444.18 432.06 427.37 -54.76%
  QoQ % -5.40% -2.38% -2.74% -67.44% 2.81% 1.10% -
  Horiz. % 30.39% 32.13% 32.91% 33.84% 103.93% 101.10% 100.00%
EPS 8.95 26.79 29.54 31.86 106.37 78.77 73.68 -75.44%
  QoQ % -66.59% -9.31% -7.28% -70.05% 35.04% 6.91% -
  Horiz. % 12.15% 36.36% 40.09% 43.24% 144.37% 106.91% 100.00%
DPS 2.50 5.83 6.67 6.67 20.00 10.00 0.00 -
  QoQ % -57.12% -12.59% 0.00% -66.65% 100.00% 0.00% -
  Horiz. % 25.00% 58.30% 66.70% 66.70% 200.00% 100.00% -
NAPS 1.7100 1.7000 1.7000 1.7100 5.1100 4.0900 4.0500 -43.69%
  QoQ % 0.59% 0.00% -0.58% -66.54% 24.94% 0.99% -
  Horiz. % 42.22% 41.98% 41.98% 42.22% 126.17% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.89 137.30 140.65 144.61 148.06 144.02 142.45 -5.96%
  QoQ % -5.40% -2.38% -2.74% -2.33% 2.81% 1.10% -
  Horiz. % 91.18% 96.38% 98.74% 101.52% 103.94% 101.10% 100.00%
EPS 8.95 26.79 29.54 31.86 35.46 26.26 24.56 -48.95%
  QoQ % -66.59% -9.31% -7.28% -10.15% 35.03% 6.92% -
  Horiz. % 36.44% 109.08% 120.28% 129.72% 144.38% 106.92% 100.00%
DPS 2.50 5.83 6.67 6.67 6.67 3.33 0.00 -
  QoQ % -57.12% -12.59% 0.00% 0.00% 100.30% 0.00% -
  Horiz. % 75.08% 175.08% 200.30% 200.30% 200.30% 100.00% -
NAPS 1.7100 1.7000 1.7000 1.7100 1.7034 1.3633 1.3499 17.06%
  QoQ % 0.59% 0.00% -0.58% 0.39% 24.95% 0.99% -
  Horiz. % 126.68% 125.94% 125.94% 126.68% 126.19% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.5900 1.5500 1.5200 2.1400 5.7200 4.1800 4.8500 -
P/RPS 1.22 1.13 1.08 1.48 1.29 0.97 1.13 5.24%
  QoQ % 7.96% 4.63% -27.03% 14.73% 32.99% -14.16% -
  Horiz. % 107.96% 100.00% 95.58% 130.97% 114.16% 85.84% 100.00%
P/EPS 17.77 5.79 5.15 6.72 5.38 5.31 6.58 93.81%
  QoQ % 206.91% 12.43% -23.36% 24.91% 1.32% -19.30% -
  Horiz. % 270.06% 87.99% 78.27% 102.13% 81.76% 80.70% 100.00%
EY 5.63 17.28 19.43 14.89 18.60 18.85 15.19 -48.37%
  QoQ % -67.42% -11.07% 30.49% -19.95% -1.33% 24.09% -
  Horiz. % 37.06% 113.76% 127.91% 98.03% 122.45% 124.09% 100.00%
DY 1.57 3.76 4.39 3.12 3.50 2.39 0.00 -
  QoQ % -58.24% -14.35% 40.71% -10.86% 46.44% 0.00% -
  Horiz. % 65.69% 157.32% 183.68% 130.54% 146.44% 100.00% -
P/NAPS 0.93 0.91 0.89 1.25 1.12 1.02 1.20 -15.61%
  QoQ % 2.20% 2.25% -28.80% 11.61% 9.80% -15.00% -
  Horiz. % 77.50% 75.83% 74.17% 104.17% 93.33% 85.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 -
Price 1.5600 1.5400 1.6600 1.5700 6.3000 5.5000 4.6000 -
P/RPS 1.20 1.12 1.18 1.09 1.42 1.27 1.08 7.27%
  QoQ % 7.14% -5.08% 8.26% -23.24% 11.81% 17.59% -
  Horiz. % 111.11% 103.70% 109.26% 100.93% 131.48% 117.59% 100.00%
P/EPS 17.44 5.75 5.62 4.93 5.92 6.98 6.24 98.29%
  QoQ % 203.30% 2.31% 14.00% -16.72% -15.19% 11.86% -
  Horiz. % 279.49% 92.15% 90.06% 79.01% 94.87% 111.86% 100.00%
EY 5.74 17.40 17.79 20.29 16.88 14.32 16.02 -49.52%
  QoQ % -67.01% -2.19% -12.32% 20.20% 17.88% -10.61% -
  Horiz. % 35.83% 108.61% 111.05% 126.65% 105.37% 89.39% 100.00%
DY 1.60 3.79 4.02 4.25 3.17 1.82 0.00 -
  QoQ % -57.78% -5.72% -5.41% 34.07% 74.18% 0.00% -
  Horiz. % 87.91% 208.24% 220.88% 233.52% 174.18% 100.00% -
P/NAPS 0.91 0.91 0.98 0.92 1.23 1.34 1.14 -13.94%
  QoQ % 0.00% -7.14% 6.52% -25.20% -8.21% 17.54% -
  Horiz. % 79.82% 79.82% 85.96% 80.70% 107.89% 117.54% 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.
 


 

254  237  545  1252 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers