Highlights

[LTKM] YoY Annual (Unaudited) 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 YoY -     63.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 175,032 168,874 168,994 192,637 178,064 154,831 157,163 1.81%
  YoY % 3.65% -0.07% -12.27% 8.18% 15.01% -1.48% -
  Horiz. % 111.37% 107.45% 107.53% 122.57% 113.30% 98.52% 100.00%
PBT 7,080 18,603 16,882 59,438 36,171 12,240 19,297 -15.38%
  YoY % -61.94% 10.19% -71.60% 64.33% 195.51% -36.57% -
  Horiz. % 36.69% 96.40% 87.49% 308.02% 187.44% 63.43% 100.00%
Tax -3,841 -6,135 -5,237 -13,304 -7,908 -2,665 -17,434 -22.28%
  YoY % 37.39% -17.15% 60.64% -68.23% -196.74% 84.71% -
  Horiz. % 22.03% 35.19% 30.04% 76.31% 45.36% 15.29% 100.00%
NP 3,239 12,468 11,645 46,134 28,263 9,575 1,863 9.65%
  YoY % -74.02% 7.07% -74.76% 63.23% 195.17% 413.96% -
  Horiz. % 173.86% 669.24% 625.07% 2,476.33% 1,517.07% 513.96% 100.00%
NP to SH 3,239 12,468 11,645 46,134 28,263 9,613 1,825 10.03%
  YoY % -74.02% 7.07% -74.76% 63.23% 194.01% 426.74% -
  Horiz. % 177.48% 683.18% 638.08% 2,527.89% 1,548.66% 526.74% 100.00%
Tax Rate 54.25 % 32.98 % 31.02 % 22.38 % 21.86 % 21.77 % 90.35 % -8.15%
  YoY % 64.49% 6.32% 38.61% 2.38% 0.41% -75.90% -
  Horiz. % 60.04% 36.50% 34.33% 24.77% 24.19% 24.10% 100.00%
Total Cost 171,793 156,406 157,349 146,503 149,801 145,256 155,300 1.70%
  YoY % 9.84% -0.60% 7.40% -2.20% 3.13% -6.47% -
  Horiz. % 110.62% 100.71% 101.32% 94.34% 96.46% 93.53% 100.00%
Net Worth 231,585 238,090 222,477 221,606 158,287 133,144 123,978 10.97%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.88% 7.39% -
  Horiz. % 186.79% 192.04% 179.45% 178.75% 127.67% 107.39% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 8,673 6,938 3,903 563 -
  YoY % 0.00% 0.00% 0.00% 25.00% 77.77% 592.63% -
  Horiz. % 0.00% 0.00% 0.00% 1,539.10% 1,231.26% 692.63% 100.00%
Div Payout % - % - % - % 18.80 % 24.55 % 40.60 % 30.88 % -
  YoY % 0.00% 0.00% 0.00% -23.42% -39.53% 31.48% -
  Horiz. % 0.00% 0.00% 0.00% 60.88% 79.50% 131.48% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 231,585 238,090 222,477 221,606 158,287 133,144 123,978 10.97%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.88% 7.39% -
  Horiz. % 186.79% 192.04% 179.45% 178.75% 127.67% 107.39% 100.00%
NOSH 130,104 130,104 130,104 43,367 43,366 43,369 43,349 20.09%
  YoY % 0.00% 0.00% 200.01% 0.00% -0.01% 0.05% -
  Horiz. % 300.13% 300.13% 300.13% 100.04% 100.04% 100.05% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.85 % 7.38 % 6.89 % 23.95 % 15.87 % 6.18 % 1.19 % 7.63%
  YoY % -74.93% 7.11% -71.23% 50.91% 156.80% 419.33% -
  Horiz. % 155.46% 620.17% 578.99% 2,012.61% 1,333.61% 519.33% 100.00%
ROE 1.40 % 5.24 % 5.23 % 20.82 % 17.86 % 7.22 % 1.47 % -0.81%
  YoY % -73.28% 0.19% -74.88% 16.57% 147.37% 391.16% -
  Horiz. % 95.24% 356.46% 355.78% 1,416.33% 1,214.97% 491.16% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.53 129.80 129.89 444.20 410.60 357.00 362.55 -15.22%
  YoY % 3.64% -0.07% -70.76% 8.18% 15.01% -1.53% -
  Horiz. % 37.11% 35.80% 35.83% 122.52% 113.25% 98.47% 100.00%
EPS 2.49 9.58 8.95 106.38 65.17 22.17 4.21 -8.38%
  YoY % -74.01% 7.04% -91.59% 63.23% 193.96% 426.60% -
  Horiz. % 59.14% 227.55% 212.59% 2,526.84% 1,547.98% 526.60% 100.00%
DPS 0.00 0.00 0.00 20.00 16.00 9.00 1.30 -
  YoY % 0.00% 0.00% 0.00% 25.00% 77.78% 592.31% -
  Horiz. % 0.00% 0.00% 0.00% 1,538.46% 1,230.77% 692.31% 100.00%
NAPS 1.7800 1.8300 1.7100 5.1100 3.6500 3.0700 2.8600 -7.60%
  YoY % -2.73% 7.02% -66.54% 40.00% 18.89% 7.34% -
  Horiz. % 62.24% 63.99% 59.79% 178.67% 127.62% 107.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.53 129.80 129.89 148.06 136.86 119.01 120.80 1.81%
  YoY % 3.64% -0.07% -12.27% 8.18% 15.00% -1.48% -
  Horiz. % 111.37% 107.45% 107.52% 122.57% 113.29% 98.52% 100.00%
EPS 2.49 9.58 8.95 35.46 21.72 7.39 1.40 10.07%
  YoY % -74.01% 7.04% -74.76% 63.26% 193.91% 427.86% -
  Horiz. % 177.86% 684.29% 639.29% 2,532.86% 1,551.43% 527.86% 100.00%
DPS 0.00 0.00 0.00 6.67 5.33 3.00 0.43 -
  YoY % 0.00% 0.00% 0.00% 25.14% 77.67% 597.67% -
  Horiz. % 0.00% 0.00% 0.00% 1,551.16% 1,239.53% 697.67% 100.00%
NAPS 1.7800 1.8300 1.7100 1.7033 1.2166 1.0234 0.9529 10.97%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.88% 7.40% -
  Horiz. % 186.80% 192.05% 179.45% 178.75% 127.67% 107.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0000 1.2800 1.5900 5.7200 2.8500 1.8100 1.8600 -
P/RPS 0.74 0.99 1.22 1.29 0.69 0.51 0.51 6.40%
  YoY % -25.25% -18.85% -5.43% 86.96% 35.29% 0.00% -
  Horiz. % 145.10% 194.12% 239.22% 252.94% 135.29% 100.00% 100.00%
P/EPS 40.17 13.36 17.76 5.38 4.37 8.17 44.18 -1.57%
  YoY % 200.67% -24.77% 230.11% 23.11% -46.51% -81.51% -
  Horiz. % 90.92% 30.24% 40.20% 12.18% 9.89% 18.49% 100.00%
EY 2.49 7.49 5.63 18.60 22.87 12.25 2.26 1.63%
  YoY % -66.76% 33.04% -69.73% -18.67% 86.69% 442.04% -
  Horiz. % 110.18% 331.42% 249.12% 823.01% 1,011.95% 542.04% 100.00%
DY 0.00 0.00 0.00 3.50 5.61 4.97 0.70 -
  YoY % 0.00% 0.00% 0.00% -37.61% 12.88% 610.00% -
  Horiz. % 0.00% 0.00% 0.00% 500.00% 801.43% 710.00% 100.00%
P/NAPS 0.56 0.70 0.93 1.12 0.78 0.59 0.65 -2.45%
  YoY % -20.00% -24.73% -16.96% 43.59% 32.20% -9.23% -
  Horiz. % 86.15% 107.69% 143.08% 172.31% 120.00% 90.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 -
Price 1.0100 1.7800 1.5600 6.3000 3.4600 1.8900 1.8500 -
P/RPS 0.75 1.37 1.20 1.42 0.84 0.53 0.51 6.64%
  YoY % -45.26% 14.17% -15.49% 69.05% 58.49% 3.92% -
  Horiz. % 147.06% 268.63% 235.29% 278.43% 164.71% 103.92% 100.00%
P/EPS 40.57 18.57 17.43 5.92 5.31 8.53 43.94 -1.32%
  YoY % 118.47% 6.54% 194.43% 11.49% -37.75% -80.59% -
  Horiz. % 92.33% 42.26% 39.67% 13.47% 12.08% 19.41% 100.00%
EY 2.46 5.38 5.74 16.89 18.84 11.73 2.28 1.27%
  YoY % -54.28% -6.27% -66.02% -10.35% 60.61% 414.47% -
  Horiz. % 107.89% 235.96% 251.75% 740.79% 826.32% 514.47% 100.00%
DY 0.00 0.00 0.00 3.17 4.62 4.76 0.70 -
  YoY % 0.00% 0.00% 0.00% -31.39% -2.94% 580.00% -
  Horiz. % 0.00% 0.00% 0.00% 452.86% 660.00% 680.00% 100.00%
P/NAPS 0.57 0.97 0.91 1.23 0.95 0.62 0.65 -2.16%
  YoY % -41.24% 6.59% -26.02% 29.47% 53.23% -4.62% -
  Horiz. % 87.69% 149.23% 140.00% 189.23% 146.15% 95.38% 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
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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