Highlights

[LTKM] YoY Annual (Unaudited) Result on 2013-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend YoY -     426.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,994 192,637 178,064 154,831 157,163 149,591 131,429 4.27%
  YoY % -12.27% 8.18% 15.01% -1.48% 5.06% 13.82% -
  Horiz. % 128.58% 146.57% 135.48% 117.81% 119.58% 113.82% 100.00%
PBT 16,882 59,438 36,171 12,240 19,297 23,596 21,061 -3.62%
  YoY % -71.60% 64.33% 195.51% -36.57% -18.22% 12.04% -
  Horiz. % 80.16% 282.22% 171.74% 58.12% 91.62% 112.04% 100.00%
Tax -5,237 -13,304 -7,908 -2,665 -17,434 -7,584 -4,819 1.39%
  YoY % 60.64% -68.23% -196.74% 84.71% -129.88% -57.38% -
  Horiz. % 108.67% 276.07% 164.10% 55.30% 361.78% 157.38% 100.00%
NP 11,645 46,134 28,263 9,575 1,863 16,012 16,242 -5.39%
  YoY % -74.76% 63.23% 195.17% 413.96% -88.36% -1.42% -
  Horiz. % 71.70% 284.04% 174.01% 58.95% 11.47% 98.58% 100.00%
NP to SH 11,645 46,134 28,263 9,613 1,825 16,012 16,242 -5.39%
  YoY % -74.76% 63.23% 194.01% 426.74% -88.60% -1.42% -
  Horiz. % 71.70% 284.04% 174.01% 59.19% 11.24% 98.58% 100.00%
Tax Rate 31.02 % 22.38 % 21.86 % 21.77 % 90.35 % 32.14 % 22.88 % 5.20%
  YoY % 38.61% 2.38% 0.41% -75.90% 181.11% 40.47% -
  Horiz. % 135.58% 97.81% 95.54% 95.15% 394.89% 140.47% 100.00%
Total Cost 157,349 146,503 149,801 145,256 155,300 133,579 115,187 5.33%
  YoY % 7.40% -2.20% 3.13% -6.47% 16.26% 15.97% -
  Horiz. % 136.60% 127.19% 130.05% 126.10% 134.82% 115.97% 100.00%
Net Worth 222,477 221,606 158,287 133,144 123,978 125,860 112,480 12.03%
  YoY % 0.39% 40.00% 18.88% 7.39% -1.50% 11.89% -
  Horiz. % 197.79% 197.02% 140.72% 118.37% 110.22% 111.89% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 8,673 6,938 3,903 563 5,546 3,296 -
  YoY % 0.00% 25.00% 77.77% 592.63% -89.84% 68.27% -
  Horiz. % 0.00% 263.14% 210.51% 118.42% 17.10% 168.27% 100.00%
Div Payout % - % 18.80 % 24.55 % 40.60 % 30.88 % 34.64 % 20.29 % -
  YoY % 0.00% -23.42% -39.53% 31.48% -10.85% 70.72% -
  Horiz. % 0.00% 92.66% 121.00% 200.10% 152.19% 170.72% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,477 221,606 158,287 133,144 123,978 125,860 112,480 12.03%
  YoY % 0.39% 40.00% 18.88% 7.39% -1.50% 11.89% -
  Horiz. % 197.79% 197.02% 140.72% 118.37% 110.22% 111.89% 100.00%
NOSH 130,104 43,367 43,366 43,369 43,349 42,664 41,201 21.10%
  YoY % 200.01% 0.00% -0.01% 0.05% 1.60% 3.55% -
  Horiz. % 315.77% 105.26% 105.25% 105.26% 105.21% 103.55% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.89 % 23.95 % 15.87 % 6.18 % 1.19 % 10.70 % 12.36 % -9.27%
  YoY % -71.23% 50.91% 156.80% 419.33% -88.88% -13.43% -
  Horiz. % 55.74% 193.77% 128.40% 50.00% 9.63% 86.57% 100.00%
ROE 5.23 % 20.82 % 17.86 % 7.22 % 1.47 % 12.72 % 14.44 % -15.56%
  YoY % -74.88% 16.57% 147.37% 391.16% -88.44% -11.91% -
  Horiz. % 36.22% 144.18% 123.68% 50.00% 10.18% 88.09% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.89 444.20 410.60 357.00 362.55 350.62 318.99 -13.90%
  YoY % -70.76% 8.18% 15.01% -1.53% 3.40% 9.92% -
  Horiz. % 40.72% 139.25% 128.72% 111.92% 113.66% 109.92% 100.00%
EPS 8.95 106.38 65.17 22.17 4.21 37.53 39.42 -21.88%
  YoY % -91.59% 63.23% 193.96% 426.60% -88.78% -4.79% -
  Horiz. % 22.70% 269.86% 165.32% 56.24% 10.68% 95.21% 100.00%
DPS 0.00 20.00 16.00 9.00 1.30 13.00 8.00 -
  YoY % 0.00% 25.00% 77.78% 592.31% -90.00% 62.50% -
  Horiz. % 0.00% 250.00% 200.00% 112.50% 16.25% 162.50% 100.00%
NAPS 1.7100 5.1100 3.6500 3.0700 2.8600 2.9500 2.7300 -7.49%
  YoY % -66.54% 40.00% 18.89% 7.34% -3.05% 8.06% -
  Horiz. % 62.64% 187.18% 133.70% 112.45% 104.76% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.89 148.06 136.86 119.01 120.80 114.98 101.02 4.27%
  YoY % -12.27% 8.18% 15.00% -1.48% 5.06% 13.82% -
  Horiz. % 128.58% 146.57% 135.48% 117.81% 119.58% 113.82% 100.00%
EPS 8.95 35.46 21.72 7.39 1.40 12.31 12.48 -5.39%
  YoY % -74.76% 63.26% 193.91% 427.86% -88.63% -1.36% -
  Horiz. % 71.71% 284.13% 174.04% 59.21% 11.22% 98.64% 100.00%
DPS 0.00 6.67 5.33 3.00 0.43 4.26 2.53 -
  YoY % 0.00% 25.14% 77.67% 597.67% -89.91% 68.38% -
  Horiz. % 0.00% 263.64% 210.67% 118.58% 17.00% 168.38% 100.00%
NAPS 1.7100 1.7033 1.2166 1.0234 0.9529 0.9674 0.8645 12.03%
  YoY % 0.39% 40.00% 18.88% 7.40% -1.50% 11.90% -
  Horiz. % 197.80% 197.03% 140.73% 118.38% 110.23% 111.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.5900 5.7200 2.8500 1.8100 1.8600 1.8800 1.6300 -
P/RPS 1.22 1.29 0.69 0.51 0.51 0.54 0.51 15.63%
  YoY % -5.43% 86.96% 35.29% 0.00% -5.56% 5.88% -
  Horiz. % 239.22% 252.94% 135.29% 100.00% 100.00% 105.88% 100.00%
P/EPS 17.76 5.38 4.37 8.17 44.18 5.01 4.13 27.49%
  YoY % 230.11% 23.11% -46.51% -81.51% 781.84% 21.31% -
  Horiz. % 430.02% 130.27% 105.81% 197.82% 1,069.73% 121.31% 100.00%
EY 5.63 18.60 22.87 12.25 2.26 19.96 24.18 -21.55%
  YoY % -69.73% -18.67% 86.69% 442.04% -88.68% -17.45% -
  Horiz. % 23.28% 76.92% 94.58% 50.66% 9.35% 82.55% 100.00%
DY 0.00 3.50 5.61 4.97 0.70 6.91 4.91 -
  YoY % 0.00% -37.61% 12.88% 610.00% -89.87% 40.73% -
  Horiz. % 0.00% 71.28% 114.26% 101.22% 14.26% 140.73% 100.00%
P/NAPS 0.93 1.12 0.78 0.59 0.65 0.64 0.60 7.57%
  YoY % -16.96% 43.59% 32.20% -9.23% 1.56% 6.67% -
  Horiz. % 155.00% 186.67% 130.00% 98.33% 108.33% 106.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 -
Price 1.5600 6.3000 3.4600 1.8900 1.8500 2.0700 1.6400 -
P/RPS 1.20 1.42 0.84 0.53 0.51 0.59 0.51 15.31%
  YoY % -15.49% 69.05% 58.49% 3.92% -13.56% 15.69% -
  Horiz. % 235.29% 278.43% 164.71% 103.92% 100.00% 115.69% 100.00%
P/EPS 17.43 5.92 5.31 8.53 43.94 5.52 4.16 26.94%
  YoY % 194.43% 11.49% -37.75% -80.59% 696.01% 32.69% -
  Horiz. % 418.99% 142.31% 127.64% 205.05% 1,056.25% 132.69% 100.00%
EY 5.74 16.89 18.84 11.73 2.28 18.13 24.04 -21.22%
  YoY % -66.02% -10.35% 60.61% 414.47% -87.42% -24.58% -
  Horiz. % 23.88% 70.26% 78.37% 48.79% 9.48% 75.42% 100.00%
DY 0.00 3.17 4.62 4.76 0.70 6.28 4.88 -
  YoY % 0.00% -31.39% -2.94% 580.00% -88.85% 28.69% -
  Horiz. % 0.00% 64.96% 94.67% 97.54% 14.34% 128.69% 100.00%
P/NAPS 0.91 1.23 0.95 0.62 0.65 0.70 0.60 7.18%
  YoY % -26.02% 29.47% 53.23% -4.62% -7.14% 16.67% -
  Horiz. % 151.67% 205.00% 158.33% 103.33% 108.33% 116.67% 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
 
 

195  700  497  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.090.00 
 MAHSING 1.12-0.06 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 LUSTER-WA 0.105-0.02 
 SUPERMX-C1I 0.16-0.01 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.055-0.005 

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