Highlights

[LTKM] QoQ TTM Result on 2013-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     24.24%    YoY -     129.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 179,772 178,064 173,877 167,313 161,868 154,831 153,150 11.31%
  QoQ % 0.96% 2.41% 3.92% 3.36% 4.54% 1.10% -
  Horiz. % 117.38% 116.27% 113.53% 109.25% 105.69% 101.10% 100.00%
PBT 37,769 36,171 30,795 25,018 19,770 12,240 8,272 175.99%
  QoQ % 4.42% 17.46% 23.09% 26.55% 61.52% 47.97% -
  Horiz. % 456.59% 437.27% 372.28% 302.44% 239.00% 147.97% 100.00%
Tax -8,409 -7,883 -8,277 -6,222 -4,719 -2,734 -3,455 81.23%
  QoQ % -6.67% 4.76% -33.03% -31.85% -72.60% 20.87% -
  Horiz. % 243.39% 228.16% 239.57% 180.09% 136.58% 79.13% 100.00%
NP 29,360 28,288 22,518 18,796 15,051 9,506 4,817 234.78%
  QoQ % 3.79% 25.62% 19.80% 24.88% 58.33% 97.34% -
  Horiz. % 609.51% 587.25% 467.47% 390.20% 312.46% 197.34% 100.00%
NP to SH 29,360 28,288 22,556 18,834 15,159 9,614 4,849 233.30%
  QoQ % 3.79% 25.41% 19.76% 24.24% 57.68% 98.27% -
  Horiz. % 605.49% 583.38% 465.17% 388.41% 312.62% 198.27% 100.00%
Tax Rate 22.26 % 21.79 % 26.88 % 24.87 % 23.87 % 22.34 % 41.77 % -34.34%
  QoQ % 2.16% -18.94% 8.08% 4.19% 6.85% -46.52% -
  Horiz. % 53.29% 52.17% 64.35% 59.54% 57.15% 53.48% 100.00%
Total Cost 150,412 149,776 151,359 148,517 146,817 145,325 148,333 0.93%
  QoQ % 0.42% -1.05% 1.91% 1.16% 1.03% -2.03% -
  Horiz. % 101.40% 100.97% 102.04% 100.12% 98.98% 97.97% 100.00%
Net Worth 166,052 158,296 147,445 141,431 139,245 133,530 125,687 20.46%
  QoQ % 4.90% 7.36% 4.25% 1.57% 4.28% 6.24% -
  Horiz. % 132.11% 125.94% 117.31% 112.53% 110.79% 106.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 0 0 0 0 2,164 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 44.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,052 158,296 147,445 141,431 139,245 133,530 125,687 20.46%
  QoQ % 4.90% 7.36% 4.25% 1.57% 4.28% 6.24% -
  Horiz. % 132.11% 125.94% 117.31% 112.53% 110.79% 106.24% 100.00%
NOSH 43,355 43,368 43,366 43,383 43,378 43,353 43,340 0.02%
  QoQ % -0.03% 0.01% -0.04% 0.01% 0.06% 0.03% -
  Horiz. % 100.03% 100.07% 100.06% 100.10% 100.09% 100.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.33 % 15.89 % 12.95 % 11.23 % 9.30 % 6.14 % 3.15 % 200.44%
  QoQ % 2.77% 22.70% 15.32% 20.75% 51.47% 94.92% -
  Horiz. % 518.41% 504.44% 411.11% 356.51% 295.24% 194.92% 100.00%
ROE 17.68 % 17.87 % 15.30 % 13.32 % 10.89 % 7.20 % 3.86 % 176.57%
  QoQ % -1.06% 16.80% 14.86% 22.31% 51.25% 86.53% -
  Horiz. % 458.03% 462.95% 396.37% 345.08% 282.12% 186.53% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 414.65 410.58 400.95 385.66 373.15 357.13 353.36 11.29%
  QoQ % 0.99% 2.40% 3.96% 3.35% 4.49% 1.07% -
  Horiz. % 117.34% 116.19% 113.47% 109.14% 105.60% 101.07% 100.00%
EPS 67.72 65.23 52.01 43.41 34.95 22.18 11.19 233.19%
  QoQ % 3.82% 25.42% 19.81% 24.21% 57.57% 98.21% -
  Horiz. % 605.18% 582.93% 464.79% 387.94% 312.33% 198.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.8300 3.6500 3.4000 3.2600 3.2100 3.0800 2.9000 20.44%
  QoQ % 4.93% 7.35% 4.29% 1.56% 4.22% 6.21% -
  Horiz. % 132.07% 125.86% 117.24% 112.41% 110.69% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.18 136.86 133.64 128.60 124.41 119.01 117.71 11.31%
  QoQ % 0.96% 2.41% 3.92% 3.37% 4.54% 1.10% -
  Horiz. % 117.39% 116.27% 113.53% 109.25% 105.69% 101.10% 100.00%
EPS 22.57 21.74 17.34 14.48 11.65 7.39 3.73 233.16%
  QoQ % 3.82% 25.37% 19.75% 24.29% 57.65% 98.12% -
  Horiz. % 605.09% 582.84% 464.88% 388.20% 312.33% 198.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2763 1.2167 1.1333 1.0871 1.0703 1.0263 0.9661 20.46%
  QoQ % 4.90% 7.36% 4.25% 1.57% 4.29% 6.23% -
  Horiz. % 132.11% 125.94% 117.31% 112.52% 110.79% 106.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 1.8200 -
P/RPS 0.83 0.69 0.70 0.54 0.51 0.51 0.52 36.70%
  QoQ % 20.29% -1.43% 29.63% 5.88% 0.00% -1.92% -
  Horiz. % 159.62% 132.69% 134.62% 103.85% 98.08% 98.08% 100.00%
P/EPS 5.09 4.37 5.38 4.84 5.44 8.16 16.27 -54.01%
  QoQ % 16.48% -18.77% 11.16% -11.03% -33.33% -49.85% -
  Horiz. % 31.28% 26.86% 33.07% 29.75% 33.44% 50.15% 100.00%
EY 19.63 22.89 18.58 20.67 18.39 12.25 6.15 117.25%
  QoQ % -14.24% 23.20% -10.11% 12.40% 50.12% 99.19% -
  Horiz. % 319.19% 372.20% 302.11% 336.10% 299.02% 199.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.90 0.78 0.82 0.64 0.59 0.59 0.63 26.93%
  QoQ % 15.38% -4.88% 28.13% 8.47% 0.00% -6.35% -
  Horiz. % 142.86% 123.81% 130.16% 101.59% 93.65% 93.65% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 -
Price 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 1.8300 -
P/RPS 1.09 0.84 0.72 0.69 0.53 0.53 0.52 64.01%
  QoQ % 29.76% 16.67% 4.35% 30.19% 0.00% 1.92% -
  Horiz. % 209.62% 161.54% 138.46% 132.69% 101.92% 101.92% 100.00%
P/EPS 6.65 5.30 5.54 6.10 5.67 8.52 16.36 -45.22%
  QoQ % 25.47% -4.33% -9.18% 7.58% -33.45% -47.92% -
  Horiz. % 40.65% 32.40% 33.86% 37.29% 34.66% 52.08% 100.00%
EY 15.05 18.85 18.06 16.38 17.65 11.73 6.11 82.69%
  QoQ % -20.16% 4.37% 10.26% -7.20% 50.47% 91.98% -
  Horiz. % 246.32% 308.51% 295.58% 268.09% 288.87% 191.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.17 0.95 0.85 0.81 0.62 0.61 0.63 51.26%
  QoQ % 23.16% 11.76% 4.94% 30.65% 1.64% -3.17% -
  Horiz. % 185.71% 150.79% 134.92% 128.57% 98.41% 96.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS