Highlights

[LTKM] QoQ TTM Result on 2015-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     35.04%    YoY -     63.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 178,638 182,985 188,144 192,637 187,376 185,330 179,772 -0.42%
  QoQ % -2.38% -2.74% -2.33% 2.81% 1.10% 3.09% -
  Horiz. % 99.37% 101.79% 104.66% 107.16% 104.23% 103.09% 100.00%
PBT 42,140 48,032 53,107 59,437 45,292 42,037 37,769 7.55%
  QoQ % -12.27% -9.56% -10.65% 31.23% 7.74% 11.30% -
  Horiz. % 111.57% 127.17% 140.61% 157.37% 119.92% 111.30% 100.00%
Tax -7,286 -9,604 -11,655 -13,304 -11,129 -10,086 -8,409 -9.09%
  QoQ % 24.14% 17.60% 12.39% -19.54% -10.34% -19.94% -
  Horiz. % 86.65% 114.21% 138.60% 158.21% 132.35% 119.94% 100.00%
NP 34,854 38,428 41,452 46,133 34,163 31,951 29,360 12.08%
  QoQ % -9.30% -7.30% -10.15% 35.04% 6.92% 8.82% -
  Horiz. % 118.71% 130.89% 141.19% 157.13% 116.36% 108.82% 100.00%
NP to SH 34,854 38,428 41,452 46,133 34,163 31,951 29,360 12.08%
  QoQ % -9.30% -7.30% -10.15% 35.04% 6.92% 8.82% -
  Horiz. % 118.71% 130.89% 141.19% 157.13% 116.36% 108.82% 100.00%
Tax Rate 17.29 % 20.00 % 21.95 % 22.38 % 24.57 % 23.99 % 22.26 % -15.46%
  QoQ % -13.55% -8.88% -1.92% -8.91% 2.42% 7.77% -
  Horiz. % 77.67% 89.85% 98.61% 100.54% 110.38% 107.77% 100.00%
Total Cost 143,784 144,557 146,692 146,504 153,213 153,379 150,412 -2.95%
  QoQ % -0.53% -1.46% 0.13% -4.38% -0.11% 1.97% -
  Horiz. % 95.59% 96.11% 97.53% 97.40% 101.86% 101.97% 100.00%
Net Worth 221,176 221,176 222,477 221,616 177,375 175,628 166,052 21.00%
  QoQ % 0.00% -0.58% 0.39% 24.94% 0.99% 5.77% -
  Horiz. % 133.20% 133.20% 133.98% 133.46% 106.82% 105.77% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,589 8,673 8,673 8,673 4,336 0 0 -
  QoQ % -12.50% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 175.00% 200.00% 200.00% 200.00% 100.00% - -
Div Payout % 21.78 % 22.57 % 20.92 % 18.80 % 12.69 % - % - % -
  QoQ % -3.50% 7.89% 11.28% 48.15% 0.00% 0.00% -
  Horiz. % 171.63% 177.86% 164.85% 148.15% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 221,176 221,176 222,477 221,616 177,375 175,628 166,052 21.00%
  QoQ % 0.00% -0.58% 0.39% 24.94% 0.99% 5.77% -
  Horiz. % 133.20% 133.20% 133.98% 133.46% 106.82% 105.77% 100.00%
NOSH 130,104 130,104 130,104 43,369 43,368 43,365 43,355 107.63%
  QoQ % 0.00% 0.00% 199.99% 0.00% 0.01% 0.02% -
  Horiz. % 300.09% 300.09% 300.09% 100.03% 100.03% 100.02% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.51 % 21.00 % 22.03 % 23.95 % 18.23 % 17.24 % 16.33 % 12.56%
  QoQ % -7.10% -4.68% -8.02% 31.38% 5.74% 5.57% -
  Horiz. % 119.47% 128.60% 134.91% 146.66% 111.64% 105.57% 100.00%
ROE 15.76 % 17.37 % 18.63 % 20.82 % 19.26 % 18.19 % 17.68 % -7.36%
  QoQ % -9.27% -6.76% -10.52% 8.10% 5.88% 2.88% -
  Horiz. % 89.14% 98.25% 105.37% 117.76% 108.94% 102.88% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.30 140.65 144.61 444.18 432.06 427.37 414.65 -52.04%
  QoQ % -2.38% -2.74% -67.44% 2.81% 1.10% 3.07% -
  Horiz. % 33.11% 33.92% 34.88% 107.12% 104.20% 103.07% 100.00%
EPS 26.79 29.54 31.86 106.37 78.77 73.68 67.72 -46.02%
  QoQ % -9.31% -7.28% -70.05% 35.04% 6.91% 8.80% -
  Horiz. % 39.56% 43.62% 47.05% 157.07% 116.32% 108.80% 100.00%
DPS 5.83 6.67 6.67 20.00 10.00 0.00 0.00 -
  QoQ % -12.59% 0.00% -66.65% 100.00% 0.00% 0.00% -
  Horiz. % 58.30% 66.70% 66.70% 200.00% 100.00% - -
NAPS 1.7000 1.7000 1.7100 5.1100 4.0900 4.0500 3.8300 -41.73%
  QoQ % 0.00% -0.58% -66.54% 24.94% 0.99% 5.74% -
  Horiz. % 44.39% 44.39% 44.65% 133.42% 106.79% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.30 140.65 144.61 148.06 144.02 142.45 138.18 -0.42%
  QoQ % -2.38% -2.74% -2.33% 2.81% 1.10% 3.09% -
  Horiz. % 99.36% 101.79% 104.65% 107.15% 104.23% 103.09% 100.00%
EPS 26.79 29.54 31.86 35.46 26.26 24.56 22.57 12.07%
  QoQ % -9.31% -7.28% -10.15% 35.03% 6.92% 8.82% -
  Horiz. % 118.70% 130.88% 141.16% 157.11% 116.35% 108.82% 100.00%
DPS 5.83 6.67 6.67 6.67 3.33 0.00 0.00 -
  QoQ % -12.59% 0.00% 0.00% 100.30% 0.00% 0.00% -
  Horiz. % 175.08% 200.30% 200.30% 200.30% 100.00% - -
NAPS 1.7000 1.7000 1.7100 1.7034 1.3633 1.3499 1.2763 21.00%
  QoQ % 0.00% -0.58% 0.39% 24.95% 0.99% 5.77% -
  Horiz. % 133.20% 133.20% 133.98% 133.46% 106.82% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.5500 1.5200 2.1400 5.7200 4.1800 4.8500 3.4500 -
P/RPS 1.13 1.08 1.48 1.29 0.97 1.13 0.83 22.77%
  QoQ % 4.63% -27.03% 14.73% 32.99% -14.16% 36.14% -
  Horiz. % 136.14% 130.12% 178.31% 155.42% 116.87% 136.14% 100.00%
P/EPS 5.79 5.15 6.72 5.38 5.31 6.58 5.09 8.94%
  QoQ % 12.43% -23.36% 24.91% 1.32% -19.30% 29.27% -
  Horiz. % 113.75% 101.18% 132.02% 105.70% 104.32% 129.27% 100.00%
EY 17.28 19.43 14.89 18.60 18.85 15.19 19.63 -8.13%
  QoQ % -11.07% 30.49% -19.95% -1.33% 24.09% -22.62% -
  Horiz. % 88.03% 98.98% 75.85% 94.75% 96.03% 77.38% 100.00%
DY 3.76 4.39 3.12 3.50 2.39 0.00 0.00 -
  QoQ % -14.35% 40.71% -10.86% 46.44% 0.00% 0.00% -
  Horiz. % 157.32% 183.68% 130.54% 146.44% 100.00% - -
P/NAPS 0.91 0.89 1.25 1.12 1.02 1.20 0.90 0.74%
  QoQ % 2.25% -28.80% 11.61% 9.80% -15.00% 33.33% -
  Horiz. % 101.11% 98.89% 138.89% 124.44% 113.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 -
Price 1.5400 1.6600 1.5700 6.3000 5.5000 4.6000 4.5000 -
P/RPS 1.12 1.18 1.09 1.42 1.27 1.08 1.09 1.82%
  QoQ % -5.08% 8.26% -23.24% 11.81% 17.59% -0.92% -
  Horiz. % 102.75% 108.26% 100.00% 130.28% 116.51% 99.08% 100.00%
P/EPS 5.75 5.62 4.93 5.92 6.98 6.24 6.65 -9.22%
  QoQ % 2.31% 14.00% -16.72% -15.19% 11.86% -6.17% -
  Horiz. % 86.47% 84.51% 74.14% 89.02% 104.96% 93.83% 100.00%
EY 17.40 17.79 20.29 16.88 14.32 16.02 15.05 10.13%
  QoQ % -2.19% -12.32% 20.20% 17.88% -10.61% 6.45% -
  Horiz. % 115.61% 118.21% 134.82% 112.16% 95.15% 106.45% 100.00%
DY 3.79 4.02 4.25 3.17 1.82 0.00 0.00 -
  QoQ % -5.72% -5.41% 34.07% 74.18% 0.00% 0.00% -
  Horiz. % 208.24% 220.88% 233.52% 174.18% 100.00% - -
P/NAPS 0.91 0.98 0.92 1.23 1.34 1.14 1.17 -15.39%
  QoQ % -7.14% 6.52% -25.20% -8.21% 17.54% -2.56% -
  Horiz. % 77.78% 83.76% 78.63% 105.13% 114.53% 97.44% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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