Highlights

[LTKM] YoY Annual (Unaudited) Result on 2016-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend YoY -     -74.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 196,341 175,032 168,874 168,994 192,637 178,064 154,831 4.04%
  YoY % 12.17% 3.65% -0.07% -12.27% 8.18% 15.01% -
  Horiz. % 126.81% 113.05% 109.07% 109.15% 124.42% 115.01% 100.00%
PBT 30,959 7,080 18,603 16,882 59,438 36,171 12,240 16.72%
  YoY % 337.27% -61.94% 10.19% -71.60% 64.33% 195.51% -
  Horiz. % 252.93% 57.84% 151.99% 137.92% 485.60% 295.51% 100.00%
Tax -10,003 -3,841 -6,135 -5,237 -13,304 -7,908 -2,665 24.65%
  YoY % -160.43% 37.39% -17.15% 60.64% -68.23% -196.74% -
  Horiz. % 375.35% 144.13% 230.21% 196.51% 499.21% 296.74% 100.00%
NP 20,956 3,239 12,468 11,645 46,134 28,263 9,575 13.94%
  YoY % 546.99% -74.02% 7.07% -74.76% 63.23% 195.17% -
  Horiz. % 218.86% 33.83% 130.21% 121.62% 481.82% 295.17% 100.00%
NP to SH 20,956 3,239 12,468 11,645 46,134 28,263 9,613 13.86%
  YoY % 546.99% -74.02% 7.07% -74.76% 63.23% 194.01% -
  Horiz. % 218.00% 33.69% 129.70% 121.14% 479.91% 294.01% 100.00%
Tax Rate 32.31 % 54.25 % 32.98 % 31.02 % 22.38 % 21.86 % 21.77 % 6.80%
  YoY % -40.44% 64.49% 6.32% 38.61% 2.38% 0.41% -
  Horiz. % 148.42% 249.20% 151.49% 142.49% 102.80% 100.41% 100.00%
Total Cost 175,385 171,793 156,406 157,349 146,503 149,801 145,256 3.19%
  YoY % 2.09% 9.84% -0.60% 7.40% -2.20% 3.13% -
  Horiz. % 120.74% 118.27% 107.68% 108.33% 100.86% 103.13% 100.00%
Net Worth 247,197 231,585 238,090 222,477 221,606 158,287 133,144 10.86%
  YoY % 6.74% -2.73% 7.02% 0.39% 40.00% 18.88% -
  Horiz. % 185.66% 173.94% 178.82% 167.09% 166.44% 118.88% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 8,673 6,938 3,903 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 77.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 222.21% 177.77% 100.00%
Div Payout % - % - % - % - % 18.80 % 24.55 % 40.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.42% -39.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 46.31% 60.47% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 247,197 231,585 238,090 222,477 221,606 158,287 133,144 10.86%
  YoY % 6.74% -2.73% 7.02% 0.39% 40.00% 18.88% -
  Horiz. % 185.66% 173.94% 178.82% 167.09% 166.44% 118.88% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,367 43,366 43,369 20.08%
  YoY % 0.00% 0.00% 0.00% 200.01% 0.00% -0.01% -
  Horiz. % 299.99% 299.99% 299.99% 299.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.67 % 1.85 % 7.38 % 6.89 % 23.95 % 15.87 % 6.18 % 9.52%
  YoY % 476.76% -74.93% 7.11% -71.23% 50.91% 156.80% -
  Horiz. % 172.65% 29.94% 119.42% 111.49% 387.54% 256.80% 100.00%
ROE 8.48 % 1.40 % 5.24 % 5.23 % 20.82 % 17.86 % 7.22 % 2.72%
  YoY % 505.71% -73.28% 0.19% -74.88% 16.57% 147.37% -
  Horiz. % 117.45% 19.39% 72.58% 72.44% 288.37% 247.37% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 150.91 134.53 129.80 129.89 444.20 410.60 357.00 -13.36%
  YoY % 12.18% 3.64% -0.07% -70.76% 8.18% 15.01% -
  Horiz. % 42.27% 37.68% 36.36% 36.38% 124.43% 115.01% 100.00%
EPS 16.11 2.49 9.58 8.95 106.38 65.17 22.17 -5.18%
  YoY % 546.99% -74.01% 7.04% -91.59% 63.23% 193.96% -
  Horiz. % 72.67% 11.23% 43.21% 40.37% 479.84% 293.96% 100.00%
DPS 0.00 0.00 0.00 0.00 20.00 16.00 9.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 77.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 222.22% 177.78% 100.00%
NAPS 1.9000 1.7800 1.8300 1.7100 5.1100 3.6500 3.0700 -7.68%
  YoY % 6.74% -2.73% 7.02% -66.54% 40.00% 18.89% -
  Horiz. % 61.89% 57.98% 59.61% 55.70% 166.45% 118.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 150.91 134.53 129.80 129.89 148.06 136.86 119.01 4.04%
  YoY % 12.18% 3.64% -0.07% -12.27% 8.18% 15.00% -
  Horiz. % 126.80% 113.04% 109.07% 109.14% 124.41% 115.00% 100.00%
EPS 16.11 2.49 9.58 8.95 35.46 21.72 7.39 13.86%
  YoY % 546.99% -74.01% 7.04% -74.76% 63.26% 193.91% -
  Horiz. % 218.00% 33.69% 129.63% 121.11% 479.84% 293.91% 100.00%
DPS 0.00 0.00 0.00 0.00 6.67 5.33 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.14% 77.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 222.33% 177.67% 100.00%
NAPS 1.9000 1.7800 1.8300 1.7100 1.7033 1.2166 1.0234 10.86%
  YoY % 6.74% -2.73% 7.02% 0.39% 40.00% 18.88% -
  Horiz. % 185.66% 173.93% 178.82% 167.09% 166.44% 118.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1800 1.0000 1.2800 1.5900 5.7200 2.8500 1.8100 -
P/RPS 0.78 0.74 0.99 1.22 1.29 0.69 0.51 7.33%
  YoY % 5.41% -25.25% -18.85% -5.43% 86.96% 35.29% -
  Horiz. % 152.94% 145.10% 194.12% 239.22% 252.94% 135.29% 100.00%
P/EPS 7.33 40.17 13.36 17.76 5.38 4.37 8.17 -1.79%
  YoY % -81.75% 200.67% -24.77% 230.11% 23.11% -46.51% -
  Horiz. % 89.72% 491.68% 163.53% 217.38% 65.85% 53.49% 100.00%
EY 13.65 2.49 7.49 5.63 18.60 22.87 12.25 1.82%
  YoY % 448.19% -66.76% 33.04% -69.73% -18.67% 86.69% -
  Horiz. % 111.43% 20.33% 61.14% 45.96% 151.84% 186.69% 100.00%
DY 0.00 0.00 0.00 0.00 3.50 5.61 4.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% -37.61% 12.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 70.42% 112.88% 100.00%
P/NAPS 0.62 0.56 0.70 0.93 1.12 0.78 0.59 0.83%
  YoY % 10.71% -20.00% -24.73% -16.96% 43.59% 32.20% -
  Horiz. % 105.08% 94.92% 118.64% 157.63% 189.83% 132.20% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 24/05/18 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 -
Price 1.1800 1.0100 1.7800 1.5600 6.3000 3.4600 1.8900 -
P/RPS 0.78 0.75 1.37 1.20 1.42 0.84 0.53 6.65%
  YoY % 4.00% -45.26% 14.17% -15.49% 69.05% 58.49% -
  Horiz. % 147.17% 141.51% 258.49% 226.42% 267.92% 158.49% 100.00%
P/EPS 7.33 40.57 18.57 17.43 5.92 5.31 8.53 -2.49%
  YoY % -81.93% 118.47% 6.54% 194.43% 11.49% -37.75% -
  Horiz. % 85.93% 475.62% 217.70% 204.34% 69.40% 62.25% 100.00%
EY 13.65 2.46 5.38 5.74 16.89 18.84 11.73 2.56%
  YoY % 454.88% -54.28% -6.27% -66.02% -10.35% 60.61% -
  Horiz. % 116.37% 20.97% 45.87% 48.93% 143.99% 160.61% 100.00%
DY 0.00 0.00 0.00 0.00 3.17 4.62 4.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% -31.39% -2.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.60% 97.06% 100.00%
P/NAPS 0.62 0.57 0.97 0.91 1.23 0.95 0.62 -
  YoY % 8.77% -41.24% 6.59% -26.02% 29.47% 53.23% -
  Horiz. % 100.00% 91.94% 156.45% 146.77% 198.39% 153.23% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

293  435  597  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.26+0.035 
 MAHSING 1.33+0.09 
 KTB 0.165+0.05 
 XOX 0.1250.00 
 LUSTER-WA 0.16+0.03 
 AT 0.095-0.005 
 MLAB 0.03-0.005 
 PHB 0.025+0.005 
 SALCON-WB 0.145+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS