Highlights

[LTKM] QoQ TTM Result on 2016-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     3.46%    YoY -     -67.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 165,974 168,874 169,582 171,722 170,921 168,994 178,638 -4.79%
  QoQ % -1.72% -0.42% -1.25% 0.47% 1.14% -5.40% -
  Horiz. % 92.91% 94.53% 94.93% 96.13% 95.68% 94.60% 100.00%
PBT 13,059 18,603 16,896 18,905 18,163 16,876 42,140 -54.24%
  QoQ % -29.80% 10.10% -10.63% 4.09% 7.63% -59.95% -
  Horiz. % 30.99% 44.15% 40.09% 44.86% 43.10% 40.05% 100.00%
Tax -5,167 -6,135 -6,521 -6,222 -5,904 -5,235 -7,286 -20.49%
  QoQ % 15.78% 5.92% -4.81% -5.39% -12.78% 28.15% -
  Horiz. % 70.92% 84.20% 89.50% 85.40% 81.03% 71.85% 100.00%
NP 7,892 12,468 10,375 12,683 12,259 11,641 34,854 -62.88%
  QoQ % -36.70% 20.17% -18.20% 3.46% 5.31% -66.60% -
  Horiz. % 22.64% 35.77% 29.77% 36.39% 35.17% 33.40% 100.00%
NP to SH 7,892 12,468 10,375 12,683 12,259 11,641 34,854 -62.88%
  QoQ % -36.70% 20.17% -18.20% 3.46% 5.31% -66.60% -
  Horiz. % 22.64% 35.77% 29.77% 36.39% 35.17% 33.40% 100.00%
Tax Rate 39.57 % 32.98 % 38.59 % 32.91 % 32.51 % 31.02 % 17.29 % 73.75%
  QoQ % 19.98% -14.54% 17.26% 1.23% 4.80% 79.41% -
  Horiz. % 228.86% 190.75% 223.19% 190.34% 188.03% 179.41% 100.00%
Total Cost 158,082 156,406 159,207 159,039 158,662 157,353 143,784 6.53%
  QoQ % 1.07% -1.76% 0.11% 0.24% 0.83% 9.44% -
  Horiz. % 109.94% 108.78% 110.73% 110.61% 110.35% 109.44% 100.00%
Net Worth 238,090 238,090 230,284 228,983 225,079 222,477 221,176 5.04%
  QoQ % 0.00% 3.39% 0.57% 1.73% 1.17% 0.59% -
  Horiz. % 107.65% 107.65% 104.12% 103.53% 101.76% 100.59% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,951 1,951 1,951 3,252 3,252 3,252 7,589 -59.60%
  QoQ % 0.00% 0.00% -40.00% 0.00% 0.00% -57.14% -
  Horiz. % 25.71% 25.71% 25.71% 42.86% 42.86% 42.86% 100.00%
Div Payout % 24.73 % 15.65 % 18.81 % 25.65 % 26.53 % 27.94 % 21.78 % 8.85%
  QoQ % 58.02% -16.80% -26.67% -3.32% -5.05% 28.28% -
  Horiz. % 113.54% 71.85% 86.36% 117.77% 121.81% 128.28% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,090 238,090 230,284 228,983 225,079 222,477 221,176 5.04%
  QoQ % 0.00% 3.39% 0.57% 1.73% 1.17% 0.59% -
  Horiz. % 107.65% 107.65% 104.12% 103.53% 101.76% 100.59% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.75 % 7.38 % 6.12 % 7.39 % 7.17 % 6.89 % 19.51 % -61.04%
  QoQ % -35.64% 20.59% -17.19% 3.07% 4.06% -64.68% -
  Horiz. % 24.35% 37.83% 31.37% 37.88% 36.75% 35.32% 100.00%
ROE 3.31 % 5.24 % 4.51 % 5.54 % 5.45 % 5.23 % 15.76 % -64.70%
  QoQ % -36.83% 16.19% -18.59% 1.65% 4.21% -66.81% -
  Horiz. % 21.00% 33.25% 28.62% 35.15% 34.58% 33.19% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 127.57 129.80 130.34 131.99 131.37 129.89 137.30 -4.79%
  QoQ % -1.72% -0.41% -1.25% 0.47% 1.14% -5.40% -
  Horiz. % 92.91% 94.54% 94.93% 96.13% 95.68% 94.60% 100.00%
EPS 6.07 9.58 7.97 9.75 9.42 8.95 26.79 -62.87%
  QoQ % -36.64% 20.20% -18.26% 3.50% 5.25% -66.59% -
  Horiz. % 22.66% 35.76% 29.75% 36.39% 35.16% 33.41% 100.00%
DPS 1.50 1.50 1.50 2.50 2.50 2.50 5.83 -59.58%
  QoQ % 0.00% 0.00% -40.00% 0.00% 0.00% -57.12% -
  Horiz. % 25.73% 25.73% 25.73% 42.88% 42.88% 42.88% 100.00%
NAPS 1.8300 1.8300 1.7700 1.7600 1.7300 1.7100 1.7000 5.04%
  QoQ % 0.00% 3.39% 0.57% 1.73% 1.17% 0.59% -
  Horiz. % 107.65% 107.65% 104.12% 103.53% 101.76% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 127.57 129.80 130.34 131.99 131.37 129.89 137.30 -4.79%
  QoQ % -1.72% -0.41% -1.25% 0.47% 1.14% -5.40% -
  Horiz. % 92.91% 94.54% 94.93% 96.13% 95.68% 94.60% 100.00%
EPS 6.07 9.58 7.97 9.75 9.42 8.95 26.79 -62.87%
  QoQ % -36.64% 20.20% -18.26% 3.50% 5.25% -66.59% -
  Horiz. % 22.66% 35.76% 29.75% 36.39% 35.16% 33.41% 100.00%
DPS 1.50 1.50 1.50 2.50 2.50 2.50 5.83 -59.58%
  QoQ % 0.00% 0.00% -40.00% 0.00% 0.00% -57.12% -
  Horiz. % 25.73% 25.73% 25.73% 42.88% 42.88% 42.88% 100.00%
NAPS 1.8300 1.8300 1.7700 1.7600 1.7300 1.7100 1.7000 5.04%
  QoQ % 0.00% 3.39% 0.57% 1.73% 1.17% 0.59% -
  Horiz. % 107.65% 107.65% 104.12% 103.53% 101.76% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.7700 1.2800 1.3200 1.3100 1.4100 1.5900 1.5500 -
P/RPS 1.39 0.99 1.01 0.99 1.07 1.22 1.13 14.82%
  QoQ % 40.40% -1.98% 2.02% -7.48% -12.30% 7.96% -
  Horiz. % 123.01% 87.61% 89.38% 87.61% 94.69% 107.96% 100.00%
P/EPS 29.18 13.36 16.55 13.44 14.96 17.77 5.79 194.24%
  QoQ % 118.41% -19.27% 23.14% -10.16% -15.81% 206.91% -
  Horiz. % 503.97% 230.74% 285.84% 232.12% 258.38% 306.91% 100.00%
EY 3.43 7.49 6.04 7.44 6.68 5.63 17.28 -66.01%
  QoQ % -54.21% 24.01% -18.82% 11.38% 18.65% -67.42% -
  Horiz. % 19.85% 43.34% 34.95% 43.06% 38.66% 32.58% 100.00%
DY 0.85 1.17 1.14 1.91 1.77 1.57 3.76 -62.92%
  QoQ % -27.35% 2.63% -40.31% 7.91% 12.74% -58.24% -
  Horiz. % 22.61% 31.12% 30.32% 50.80% 47.07% 41.76% 100.00%
P/NAPS 0.97 0.70 0.75 0.74 0.82 0.93 0.91 4.35%
  QoQ % 38.57% -6.67% 1.35% -9.76% -11.83% 2.20% -
  Horiz. % 106.59% 76.92% 82.42% 81.32% 90.11% 102.20% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 24/05/17 16/02/17 17/11/16 17/08/16 27/05/16 24/02/16 -
Price 1.4900 1.7800 1.3500 1.2600 1.4100 1.5600 1.5400 -
P/RPS 1.17 1.37 1.04 0.95 1.07 1.20 1.12 2.96%
  QoQ % -14.60% 31.73% 9.47% -11.21% -10.83% 7.14% -
  Horiz. % 104.46% 122.32% 92.86% 84.82% 95.54% 107.14% 100.00%
P/EPS 24.56 18.57 16.93 12.93 14.96 17.44 5.75 163.49%
  QoQ % 32.26% 9.69% 30.94% -13.57% -14.22% 203.30% -
  Horiz. % 427.13% 322.96% 294.43% 224.87% 260.17% 303.30% 100.00%
EY 4.07 5.38 5.91 7.74 6.68 5.74 17.40 -62.07%
  QoQ % -24.35% -8.97% -23.64% 15.87% 16.38% -67.01% -
  Horiz. % 23.39% 30.92% 33.97% 44.48% 38.39% 32.99% 100.00%
DY 1.01 0.84 1.11 1.98 1.77 1.60 3.79 -58.62%
  QoQ % 20.24% -24.32% -43.94% 11.86% 10.62% -57.78% -
  Horiz. % 26.65% 22.16% 29.29% 52.24% 46.70% 42.22% 100.00%
P/NAPS 0.81 0.97 0.76 0.72 0.82 0.91 0.91 -7.47%
  QoQ % -16.49% 27.63% 5.56% -12.20% -9.89% 0.00% -
  Horiz. % 89.01% 106.59% 83.52% 79.12% 90.11% 100.00% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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