Highlights

[LTKM] QoQ TTM Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     6.92%    YoY -     51.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 182,985 188,144 192,637 187,376 185,330 179,772 178,064 1.83%
  QoQ % -2.74% -2.33% 2.81% 1.10% 3.09% 0.96% -
  Horiz. % 102.76% 105.66% 108.18% 105.23% 104.08% 100.96% 100.00%
PBT 48,032 53,107 59,437 45,292 42,037 37,769 36,171 20.79%
  QoQ % -9.56% -10.65% 31.23% 7.74% 11.30% 4.42% -
  Horiz. % 132.79% 146.82% 164.32% 125.22% 116.22% 104.42% 100.00%
Tax -9,604 -11,655 -13,304 -11,129 -10,086 -8,409 -7,883 14.06%
  QoQ % 17.60% 12.39% -19.54% -10.34% -19.94% -6.67% -
  Horiz. % 121.83% 147.85% 168.77% 141.18% 127.95% 106.67% 100.00%
NP 38,428 41,452 46,133 34,163 31,951 29,360 28,288 22.64%
  QoQ % -7.30% -10.15% 35.04% 6.92% 8.82% 3.79% -
  Horiz. % 135.85% 146.54% 163.08% 120.77% 112.95% 103.79% 100.00%
NP to SH 38,428 41,452 46,133 34,163 31,951 29,360 28,288 22.64%
  QoQ % -7.30% -10.15% 35.04% 6.92% 8.82% 3.79% -
  Horiz. % 135.85% 146.54% 163.08% 120.77% 112.95% 103.79% 100.00%
Tax Rate 20.00 % 21.95 % 22.38 % 24.57 % 23.99 % 22.26 % 21.79 % -5.55%
  QoQ % -8.88% -1.92% -8.91% 2.42% 7.77% 2.16% -
  Horiz. % 91.79% 100.73% 102.71% 112.76% 110.10% 102.16% 100.00%
Total Cost 144,557 146,692 146,504 153,213 153,379 150,412 149,776 -2.33%
  QoQ % -1.46% 0.13% -4.38% -0.11% 1.97% 0.42% -
  Horiz. % 96.52% 97.94% 97.82% 102.29% 102.41% 100.42% 100.00%
Net Worth 221,176 222,477 221,616 177,375 175,628 166,052 158,296 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.99% 5.77% 4.90% -
  Horiz. % 139.72% 140.55% 140.00% 112.05% 110.95% 104.90% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,673 8,673 8,673 4,336 0 0 0 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% - - -
Div Payout % 22.57 % 20.92 % 18.80 % 12.69 % - % - % - % -
  QoQ % 7.89% 11.28% 48.15% 0.00% 0.00% 0.00% -
  Horiz. % 177.86% 164.85% 148.15% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 221,176 222,477 221,616 177,375 175,628 166,052 158,296 24.96%
  QoQ % -0.58% 0.39% 24.94% 0.99% 5.77% 4.90% -
  Horiz. % 139.72% 140.55% 140.00% 112.05% 110.95% 104.90% 100.00%
NOSH 130,104 130,104 43,369 43,368 43,365 43,355 43,368 107.87%
  QoQ % 0.00% 199.99% 0.00% 0.01% 0.02% -0.03% -
  Horiz. % 299.99% 299.99% 100.00% 100.00% 99.99% 99.97% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.00 % 22.03 % 23.95 % 18.23 % 17.24 % 16.33 % 15.89 % 20.41%
  QoQ % -4.68% -8.02% 31.38% 5.74% 5.57% 2.77% -
  Horiz. % 132.16% 138.64% 150.72% 114.73% 108.50% 102.77% 100.00%
ROE 17.37 % 18.63 % 20.82 % 19.26 % 18.19 % 17.68 % 17.87 % -1.87%
  QoQ % -6.76% -10.52% 8.10% 5.88% 2.88% -1.06% -
  Horiz. % 97.20% 104.25% 116.51% 107.78% 101.79% 98.94% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 140.65 144.61 444.18 432.06 427.37 414.65 410.58 -51.01%
  QoQ % -2.74% -67.44% 2.81% 1.10% 3.07% 0.99% -
  Horiz. % 34.26% 35.22% 108.18% 105.23% 104.09% 100.99% 100.00%
EPS 29.54 31.86 106.37 78.77 73.68 67.72 65.23 -41.00%
  QoQ % -7.28% -70.05% 35.04% 6.91% 8.80% 3.82% -
  Horiz. % 45.29% 48.84% 163.07% 120.76% 112.95% 103.82% 100.00%
DPS 6.67 6.67 20.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% -66.65% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.70% 66.70% 200.00% 100.00% - - -
NAPS 1.7000 1.7100 5.1100 4.0900 4.0500 3.8300 3.6500 -39.89%
  QoQ % -0.58% -66.54% 24.94% 0.99% 5.74% 4.93% -
  Horiz. % 46.58% 46.85% 140.00% 112.05% 110.96% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 140.65 144.61 148.06 144.02 142.45 138.18 136.86 1.84%
  QoQ % -2.74% -2.33% 2.81% 1.10% 3.09% 0.96% -
  Horiz. % 102.77% 105.66% 108.18% 105.23% 104.08% 100.96% 100.00%
EPS 29.54 31.86 35.46 26.26 24.56 22.57 21.74 22.66%
  QoQ % -7.28% -10.15% 35.03% 6.92% 8.82% 3.82% -
  Horiz. % 135.88% 146.55% 163.11% 120.79% 112.97% 103.82% 100.00%
DPS 6.67 6.67 6.67 3.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 100.30% 0.00% 0.00% 0.00% -
  Horiz. % 200.30% 200.30% 200.30% 100.00% - - -
NAPS 1.7000 1.7100 1.7034 1.3633 1.3499 1.2763 1.2167 24.96%
  QoQ % -0.58% 0.39% 24.95% 0.99% 5.77% 4.90% -
  Horiz. % 139.72% 140.54% 140.00% 112.05% 110.95% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5200 2.1400 5.7200 4.1800 4.8500 3.4500 2.8500 -
P/RPS 1.08 1.48 1.29 0.97 1.13 0.83 0.69 34.77%
  QoQ % -27.03% 14.73% 32.99% -14.16% 36.14% 20.29% -
  Horiz. % 156.52% 214.49% 186.96% 140.58% 163.77% 120.29% 100.00%
P/EPS 5.15 6.72 5.38 5.31 6.58 5.09 4.37 11.56%
  QoQ % -23.36% 24.91% 1.32% -19.30% 29.27% 16.48% -
  Horiz. % 117.85% 153.78% 123.11% 121.51% 150.57% 116.48% 100.00%
EY 19.43 14.89 18.60 18.85 15.19 19.63 22.89 -10.34%
  QoQ % 30.49% -19.95% -1.33% 24.09% -22.62% -14.24% -
  Horiz. % 84.88% 65.05% 81.26% 82.35% 66.36% 85.76% 100.00%
DY 4.39 3.12 3.50 2.39 0.00 0.00 0.00 -
  QoQ % 40.71% -10.86% 46.44% 0.00% 0.00% 0.00% -
  Horiz. % 183.68% 130.54% 146.44% 100.00% - - -
P/NAPS 0.89 1.25 1.12 1.02 1.20 0.90 0.78 9.18%
  QoQ % -28.80% 11.61% 9.80% -15.00% 33.33% 15.38% -
  Horiz. % 114.10% 160.26% 143.59% 130.77% 153.85% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 -
Price 1.6600 1.5700 6.3000 5.5000 4.6000 4.5000 3.4600 -
P/RPS 1.18 1.09 1.42 1.27 1.08 1.09 0.84 25.40%
  QoQ % 8.26% -23.24% 11.81% 17.59% -0.92% 29.76% -
  Horiz. % 140.48% 129.76% 169.05% 151.19% 128.57% 129.76% 100.00%
P/EPS 5.62 4.93 5.92 6.98 6.24 6.65 5.30 3.98%
  QoQ % 14.00% -16.72% -15.19% 11.86% -6.17% 25.47% -
  Horiz. % 106.04% 93.02% 111.70% 131.70% 117.74% 125.47% 100.00%
EY 17.79 20.29 16.88 14.32 16.02 15.05 18.85 -3.78%
  QoQ % -12.32% 20.20% 17.88% -10.61% 6.45% -20.16% -
  Horiz. % 94.38% 107.64% 89.55% 75.97% 84.99% 79.84% 100.00%
DY 4.02 4.25 3.17 1.82 0.00 0.00 0.00 -
  QoQ % -5.41% 34.07% 74.18% 0.00% 0.00% 0.00% -
  Horiz. % 220.88% 233.52% 174.18% 100.00% - - -
P/NAPS 0.98 0.92 1.23 1.34 1.14 1.17 0.95 2.09%
  QoQ % 6.52% -25.20% -8.21% 17.54% -2.56% 23.16% -
  Horiz. % 103.16% 96.84% 129.47% 141.05% 120.00% 123.16% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers