Highlights

[LTKM] QoQ TTM Result on 2013-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     19.76%    YoY -     365.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 185,330 179,772 178,064 173,877 167,313 161,868 154,831 12.72%
  QoQ % 3.09% 0.96% 2.41% 3.92% 3.36% 4.54% -
  Horiz. % 119.70% 116.11% 115.01% 112.30% 108.06% 104.54% 100.00%
PBT 42,037 37,769 36,171 30,795 25,018 19,770 12,240 127.46%
  QoQ % 11.30% 4.42% 17.46% 23.09% 26.55% 61.52% -
  Horiz. % 343.44% 308.57% 295.51% 251.59% 204.40% 161.52% 100.00%
Tax -10,086 -8,409 -7,883 -8,277 -6,222 -4,719 -2,734 138.56%
  QoQ % -19.94% -6.67% 4.76% -33.03% -31.85% -72.60% -
  Horiz. % 368.91% 307.57% 288.33% 302.74% 227.58% 172.60% 100.00%
NP 31,951 29,360 28,288 22,518 18,796 15,051 9,506 124.22%
  QoQ % 8.82% 3.79% 25.62% 19.80% 24.88% 58.33% -
  Horiz. % 336.11% 308.86% 297.58% 236.88% 197.73% 158.33% 100.00%
NP to SH 31,951 29,360 28,288 22,556 18,834 15,159 9,614 122.54%
  QoQ % 8.82% 3.79% 25.41% 19.76% 24.24% 57.68% -
  Horiz. % 332.34% 305.39% 294.24% 234.62% 195.90% 157.68% 100.00%
Tax Rate 23.99 % 22.26 % 21.79 % 26.88 % 24.87 % 23.87 % 22.34 % 4.86%
  QoQ % 7.77% 2.16% -18.94% 8.08% 4.19% 6.85% -
  Horiz. % 107.39% 99.64% 97.54% 120.32% 111.32% 106.85% 100.00%
Total Cost 153,379 150,412 149,776 151,359 148,517 146,817 145,325 3.66%
  QoQ % 1.97% 0.42% -1.05% 1.91% 1.16% 1.03% -
  Horiz. % 105.54% 103.50% 103.06% 104.15% 102.20% 101.03% 100.00%
Net Worth 175,628 166,052 158,296 147,445 141,431 139,245 133,530 20.03%
  QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.28% -
  Horiz. % 131.53% 124.36% 118.55% 110.42% 105.92% 104.28% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 175,628 166,052 158,296 147,445 141,431 139,245 133,530 20.03%
  QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.28% -
  Horiz. % 131.53% 124.36% 118.55% 110.42% 105.92% 104.28% 100.00%
NOSH 43,365 43,355 43,368 43,366 43,383 43,378 43,353 0.02%
  QoQ % 0.02% -0.03% 0.01% -0.04% 0.01% 0.06% -
  Horiz. % 100.03% 100.00% 100.03% 100.03% 100.07% 100.06% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.24 % 16.33 % 15.89 % 12.95 % 11.23 % 9.30 % 6.14 % 98.90%
  QoQ % 5.57% 2.77% 22.70% 15.32% 20.75% 51.47% -
  Horiz. % 280.78% 265.96% 258.79% 210.91% 182.90% 151.47% 100.00%
ROE 18.19 % 17.68 % 17.87 % 15.30 % 13.32 % 10.89 % 7.20 % 85.39%
  QoQ % 2.88% -1.06% 16.80% 14.86% 22.31% 51.25% -
  Horiz. % 252.64% 245.56% 248.19% 212.50% 185.00% 151.25% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 427.37 414.65 410.58 400.95 385.66 373.15 357.13 12.70%
  QoQ % 3.07% 0.99% 2.40% 3.96% 3.35% 4.49% -
  Horiz. % 119.67% 116.11% 114.97% 112.27% 107.99% 104.49% 100.00%
EPS 73.68 67.72 65.23 52.01 43.41 34.95 22.18 122.47%
  QoQ % 8.80% 3.82% 25.42% 19.81% 24.21% 57.57% -
  Horiz. % 332.19% 305.32% 294.09% 234.49% 195.72% 157.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 3.0800 20.00%
  QoQ % 5.74% 4.93% 7.35% 4.29% 1.56% 4.22% -
  Horiz. % 131.49% 124.35% 118.51% 110.39% 105.84% 104.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 142.45 138.18 136.86 133.64 128.60 124.41 119.01 12.72%
  QoQ % 3.09% 0.96% 2.41% 3.92% 3.37% 4.54% -
  Horiz. % 119.70% 116.11% 115.00% 112.29% 108.06% 104.54% 100.00%
EPS 24.56 22.57 21.74 17.34 14.48 11.65 7.39 122.54%
  QoQ % 8.82% 3.82% 25.37% 19.75% 24.29% 57.65% -
  Horiz. % 332.34% 305.41% 294.18% 234.64% 195.94% 157.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3499 1.2763 1.2167 1.1333 1.0871 1.0703 1.0263 20.03%
  QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.29% -
  Horiz. % 131.53% 124.36% 118.55% 110.43% 105.92% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 -
P/RPS 1.13 0.83 0.69 0.70 0.54 0.51 0.51 69.87%
  QoQ % 36.14% 20.29% -1.43% 29.63% 5.88% 0.00% -
  Horiz. % 221.57% 162.75% 135.29% 137.25% 105.88% 100.00% 100.00%
P/EPS 6.58 5.09 4.37 5.38 4.84 5.44 8.16 -13.35%
  QoQ % 29.27% 16.48% -18.77% 11.16% -11.03% -33.33% -
  Horiz. % 80.64% 62.38% 53.55% 65.93% 59.31% 66.67% 100.00%
EY 15.19 19.63 22.89 18.58 20.67 18.39 12.25 15.40%
  QoQ % -22.62% -14.24% 23.20% -10.11% 12.40% 50.12% -
  Horiz. % 124.00% 160.24% 186.86% 151.67% 168.73% 150.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 0.90 0.78 0.82 0.64 0.59 0.59 60.46%
  QoQ % 33.33% 15.38% -4.88% 28.13% 8.47% 0.00% -
  Horiz. % 203.39% 152.54% 132.20% 138.98% 108.47% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 -
Price 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 -
P/RPS 1.08 1.09 0.84 0.72 0.69 0.53 0.53 60.66%
  QoQ % -0.92% 29.76% 16.67% 4.35% 30.19% 0.00% -
  Horiz. % 203.77% 205.66% 158.49% 135.85% 130.19% 100.00% 100.00%
P/EPS 6.24 6.65 5.30 5.54 6.10 5.67 8.52 -18.73%
  QoQ % -6.17% 25.47% -4.33% -9.18% 7.58% -33.45% -
  Horiz. % 73.24% 78.05% 62.21% 65.02% 71.60% 66.55% 100.00%
EY 16.02 15.05 18.85 18.06 16.38 17.65 11.73 23.07%
  QoQ % 6.45% -20.16% 4.37% 10.26% -7.20% 50.47% -
  Horiz. % 136.57% 128.30% 160.70% 153.96% 139.64% 150.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.14 1.17 0.95 0.85 0.81 0.62 0.61 51.66%
  QoQ % -2.56% 23.16% 11.76% 4.94% 30.65% 1.64% -
  Horiz. % 186.89% 191.80% 155.74% 139.34% 132.79% 101.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

175  924  544  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS