Highlights

[LTKM] QoQ TTM Result on 2014-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     25.41%    YoY -     194.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 187,376 185,330 179,772 178,064 173,877 167,313 161,868 10.22%
  QoQ % 1.10% 3.09% 0.96% 2.41% 3.92% 3.36% -
  Horiz. % 115.76% 114.49% 111.06% 110.01% 107.42% 103.36% 100.00%
PBT 45,292 42,037 37,769 36,171 30,795 25,018 19,770 73.52%
  QoQ % 7.74% 11.30% 4.42% 17.46% 23.09% 26.55% -
  Horiz. % 229.09% 212.63% 191.04% 182.96% 155.77% 126.55% 100.00%
Tax -11,129 -10,086 -8,409 -7,883 -8,277 -6,222 -4,719 76.90%
  QoQ % -10.34% -19.94% -6.67% 4.76% -33.03% -31.85% -
  Horiz. % 235.83% 213.73% 178.19% 167.05% 175.40% 131.85% 100.00%
NP 34,163 31,951 29,360 28,288 22,518 18,796 15,051 72.46%
  QoQ % 6.92% 8.82% 3.79% 25.62% 19.80% 24.88% -
  Horiz. % 226.98% 212.28% 195.07% 187.95% 149.61% 124.88% 100.00%
NP to SH 34,163 31,951 29,360 28,288 22,556 18,834 15,159 71.64%
  QoQ % 6.92% 8.82% 3.79% 25.41% 19.76% 24.24% -
  Horiz. % 225.36% 210.77% 193.68% 186.61% 148.80% 124.24% 100.00%
Tax Rate 24.57 % 23.99 % 22.26 % 21.79 % 26.88 % 24.87 % 23.87 % 1.94%
  QoQ % 2.42% 7.77% 2.16% -18.94% 8.08% 4.19% -
  Horiz. % 102.93% 100.50% 93.26% 91.29% 112.61% 104.19% 100.00%
Total Cost 153,213 153,379 150,412 149,776 151,359 148,517 146,817 2.88%
  QoQ % -0.11% 1.97% 0.42% -1.05% 1.91% 1.16% -
  Horiz. % 104.36% 104.47% 102.45% 102.02% 103.09% 101.16% 100.00%
Net Worth 177,375 175,628 166,052 158,296 147,445 141,431 139,245 17.46%
  QoQ % 0.99% 5.77% 4.90% 7.36% 4.25% 1.57% -
  Horiz. % 127.38% 126.13% 119.25% 113.68% 105.89% 101.57% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,336 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 12.69 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 177,375 175,628 166,052 158,296 147,445 141,431 139,245 17.46%
  QoQ % 0.99% 5.77% 4.90% 7.36% 4.25% 1.57% -
  Horiz. % 127.38% 126.13% 119.25% 113.68% 105.89% 101.57% 100.00%
NOSH 43,368 43,365 43,355 43,368 43,366 43,383 43,378 -0.02%
  QoQ % 0.01% 0.02% -0.03% 0.01% -0.04% 0.01% -
  Horiz. % 99.98% 99.97% 99.95% 99.98% 99.97% 100.01% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.23 % 17.24 % 16.33 % 15.89 % 12.95 % 11.23 % 9.30 % 56.44%
  QoQ % 5.74% 5.57% 2.77% 22.70% 15.32% 20.75% -
  Horiz. % 196.02% 185.38% 175.59% 170.86% 139.25% 120.75% 100.00%
ROE 19.26 % 18.19 % 17.68 % 17.87 % 15.30 % 13.32 % 10.89 % 46.09%
  QoQ % 5.88% 2.88% -1.06% 16.80% 14.86% 22.31% -
  Horiz. % 176.86% 167.03% 162.35% 164.10% 140.50% 122.31% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 432.06 427.37 414.65 410.58 400.95 385.66 373.15 10.24%
  QoQ % 1.10% 3.07% 0.99% 2.40% 3.96% 3.35% -
  Horiz. % 115.79% 114.53% 111.12% 110.03% 107.45% 103.35% 100.00%
EPS 78.77 73.68 67.72 65.23 52.01 43.41 34.95 71.65%
  QoQ % 6.91% 8.80% 3.82% 25.42% 19.81% 24.21% -
  Horiz. % 225.38% 210.82% 193.76% 186.64% 148.81% 124.21% 100.00%
DPS 10.00 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. % 100.00% - - - - - -
NAPS 4.0900 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 17.48%
  QoQ % 0.99% 5.74% 4.93% 7.35% 4.29% 1.56% -
  Horiz. % 127.41% 126.17% 119.31% 113.71% 105.92% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 144.02 142.45 138.18 136.86 133.64 128.60 124.41 10.22%
  QoQ % 1.10% 3.09% 0.96% 2.41% 3.92% 3.37% -
  Horiz. % 115.76% 114.50% 111.07% 110.01% 107.42% 103.37% 100.00%
EPS 26.26 24.56 22.57 21.74 17.34 14.48 11.65 71.66%
  QoQ % 6.92% 8.82% 3.82% 25.37% 19.75% 24.29% -
  Horiz. % 225.41% 210.82% 193.73% 186.61% 148.84% 124.29% 100.00%
DPS 3.33 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. % 100.00% - - - - - -
NAPS 1.3633 1.3499 1.2763 1.2167 1.1333 1.0871 1.0703 17.45%
  QoQ % 0.99% 5.77% 4.90% 7.36% 4.25% 1.57% -
  Horiz. % 127.38% 126.12% 119.25% 113.68% 105.89% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.1800 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 -
P/RPS 0.97 1.13 0.83 0.69 0.70 0.54 0.51 53.33%
  QoQ % -14.16% 36.14% 20.29% -1.43% 29.63% 5.88% -
  Horiz. % 190.20% 221.57% 162.75% 135.29% 137.25% 105.88% 100.00%
P/EPS 5.31 6.58 5.09 4.37 5.38 4.84 5.44 -1.60%
  QoQ % -19.30% 29.27% 16.48% -18.77% 11.16% -11.03% -
  Horiz. % 97.61% 120.96% 93.57% 80.33% 98.90% 88.97% 100.00%
EY 18.85 15.19 19.63 22.89 18.58 20.67 18.39 1.66%
  QoQ % 24.09% -22.62% -14.24% 23.20% -10.11% 12.40% -
  Horiz. % 102.50% 82.60% 106.74% 124.47% 101.03% 112.40% 100.00%
DY 2.39 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. % 100.00% - - - - - -
P/NAPS 1.02 1.20 0.90 0.78 0.82 0.64 0.59 43.90%
  QoQ % -15.00% 33.33% 15.38% -4.88% 28.13% 8.47% -
  Horiz. % 172.88% 203.39% 152.54% 132.20% 138.98% 108.47% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 -
Price 5.5000 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 -
P/RPS 1.27 1.08 1.09 0.84 0.72 0.69 0.53 78.78%
  QoQ % 17.59% -0.92% 29.76% 16.67% 4.35% 30.19% -
  Horiz. % 239.62% 203.77% 205.66% 158.49% 135.85% 130.19% 100.00%
P/EPS 6.98 6.24 6.65 5.30 5.54 6.10 5.67 14.82%
  QoQ % 11.86% -6.17% 25.47% -4.33% -9.18% 7.58% -
  Horiz. % 123.10% 110.05% 117.28% 93.47% 97.71% 107.58% 100.00%
EY 14.32 16.02 15.05 18.85 18.06 16.38 17.65 -12.98%
  QoQ % -10.61% 6.45% -20.16% 4.37% 10.26% -7.20% -
  Horiz. % 81.13% 90.76% 85.27% 106.80% 102.32% 92.80% 100.00%
DY 1.82 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. % 100.00% - - - - - -
P/NAPS 1.34 1.14 1.17 0.95 0.85 0.81 0.62 66.93%
  QoQ % 17.54% -2.56% 23.16% 11.76% 4.94% 30.65% -
  Horiz. % 216.13% 183.87% 188.71% 153.23% 137.10% 130.65% 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
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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!
PARTNERS & BROKERS