Highlights

[LTKM] YoY Annual (Unaudited) Result on 2017-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend YoY -     7.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 187,188 196,341 175,032 168,874 168,994 192,637 178,064 0.84%
  YoY % -4.66% 12.17% 3.65% -0.07% -12.27% 8.18% -
  Horiz. % 105.12% 110.26% 98.30% 94.84% 94.91% 108.18% 100.00%
PBT 11,459 30,959 7,080 18,603 16,882 59,438 36,171 -17.42%
  YoY % -62.99% 337.27% -61.94% 10.19% -71.60% 64.33% -
  Horiz. % 31.68% 85.59% 19.57% 51.43% 46.67% 164.33% 100.00%
Tax -5,974 -10,003 -3,841 -6,135 -5,237 -13,304 -7,908 -4.56%
  YoY % 40.28% -160.43% 37.39% -17.15% 60.64% -68.23% -
  Horiz. % 75.54% 126.49% 48.57% 77.58% 66.22% 168.23% 100.00%
NP 5,485 20,956 3,239 12,468 11,645 46,134 28,263 -23.89%
  YoY % -73.83% 546.99% -74.02% 7.07% -74.76% 63.23% -
  Horiz. % 19.41% 74.15% 11.46% 44.11% 41.20% 163.23% 100.00%
NP to SH 5,485 20,956 3,239 12,468 11,645 46,134 28,263 -23.89%
  YoY % -73.83% 546.99% -74.02% 7.07% -74.76% 63.23% -
  Horiz. % 19.41% 74.15% 11.46% 44.11% 41.20% 163.23% 100.00%
Tax Rate 52.13 % 32.31 % 54.25 % 32.98 % 31.02 % 22.38 % 21.86 % 15.57%
  YoY % 61.34% -40.44% 64.49% 6.32% 38.61% 2.38% -
  Horiz. % 238.47% 147.80% 248.17% 150.87% 141.90% 102.38% 100.00%
Total Cost 181,703 175,385 171,793 156,406 157,349 146,503 149,801 3.27%
  YoY % 3.60% 2.09% 9.84% -0.60% 7.40% -2.20% -
  Horiz. % 121.30% 117.08% 114.68% 104.41% 105.04% 97.80% 100.00%
Net Worth 240,692 247,197 231,585 238,090 222,477 221,606 158,287 7.23%
  YoY % -2.63% 6.74% -2.73% 7.02% 0.39% 40.00% -
  Horiz. % 152.06% 156.17% 146.31% 150.42% 140.55% 140.00% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 8,673 6,938 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.00% 100.00%
Div Payout % - % - % - % - % - % 18.80 % 24.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.58% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 240,692 247,197 231,585 238,090 222,477 221,606 158,287 7.23%
  YoY % -2.63% 6.74% -2.73% 7.02% 0.39% 40.00% -
  Horiz. % 152.06% 156.17% 146.31% 150.42% 140.55% 140.00% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,367 43,366 20.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 200.01% 0.00% -
  Horiz. % 300.01% 300.01% 300.01% 300.01% 300.01% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.93 % 10.67 % 1.85 % 7.38 % 6.89 % 23.95 % 15.87 % -24.52%
  YoY % -72.54% 476.76% -74.93% 7.11% -71.23% 50.91% -
  Horiz. % 18.46% 67.23% 11.66% 46.50% 43.42% 150.91% 100.00%
ROE 2.28 % 8.48 % 1.40 % 5.24 % 5.23 % 20.82 % 17.86 % -29.02%
  YoY % -73.11% 505.71% -73.28% 0.19% -74.88% 16.57% -
  Horiz. % 12.77% 47.48% 7.84% 29.34% 29.28% 116.57% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 143.88 150.91 134.53 129.80 129.89 444.20 410.60 -16.02%
  YoY % -4.66% 12.18% 3.64% -0.07% -70.76% 8.18% -
  Horiz. % 35.04% 36.75% 32.76% 31.61% 31.63% 108.18% 100.00%
EPS 4.22 16.11 2.49 9.58 8.95 106.38 65.17 -36.60%
  YoY % -73.81% 546.99% -74.01% 7.04% -91.59% 63.23% -
  Horiz. % 6.48% 24.72% 3.82% 14.70% 13.73% 163.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 16.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.00% 100.00%
NAPS 1.8500 1.9000 1.7800 1.8300 1.7100 5.1100 3.6500 -10.70%
  YoY % -2.63% 6.74% -2.73% 7.02% -66.54% 40.00% -
  Horiz. % 50.68% 52.05% 48.77% 50.14% 46.85% 140.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 143.88 150.91 134.53 129.80 129.89 148.06 136.86 0.84%
  YoY % -4.66% 12.18% 3.64% -0.07% -12.27% 8.18% -
  Horiz. % 105.13% 110.27% 98.30% 94.84% 94.91% 108.18% 100.00%
EPS 4.22 16.11 2.49 9.58 8.95 35.46 21.72 -23.88%
  YoY % -73.81% 546.99% -74.01% 7.04% -74.76% 63.26% -
  Horiz. % 19.43% 74.17% 11.46% 44.11% 41.21% 163.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 5.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.14% 100.00%
NAPS 1.8500 1.9000 1.7800 1.8300 1.7100 1.7033 1.2166 7.23%
  YoY % -2.63% 6.74% -2.73% 7.02% 0.39% 40.00% -
  Horiz. % 152.06% 156.17% 146.31% 150.42% 140.56% 140.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.0900 1.1800 1.0000 1.2800 1.5900 5.7200 2.8500 -
P/RPS 0.76 0.78 0.74 0.99 1.22 1.29 0.69 1.62%
  YoY % -2.56% 5.41% -25.25% -18.85% -5.43% 86.96% -
  Horiz. % 110.14% 113.04% 107.25% 143.48% 176.81% 186.96% 100.00%
P/EPS 25.85 7.33 40.17 13.36 17.76 5.38 4.37 34.45%
  YoY % 252.66% -81.75% 200.67% -24.77% 230.11% 23.11% -
  Horiz. % 591.53% 167.73% 919.22% 305.72% 406.41% 123.11% 100.00%
EY 3.87 13.65 2.49 7.49 5.63 18.60 22.87 -25.61%
  YoY % -71.65% 448.19% -66.76% 33.04% -69.73% -18.67% -
  Horiz. % 16.92% 59.69% 10.89% 32.75% 24.62% 81.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.50 5.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 62.39% 100.00%
P/NAPS 0.59 0.62 0.56 0.70 0.93 1.12 0.78 -4.54%
  YoY % -4.84% 10.71% -20.00% -24.73% -16.96% 43.59% -
  Horiz. % 75.64% 79.49% 71.79% 89.74% 119.23% 143.59% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 21/05/19 24/05/18 24/05/17 27/05/16 28/05/15 29/05/14 -
Price 1.0900 1.1800 1.0100 1.7800 1.5600 6.3000 3.4600 -
P/RPS 0.76 0.78 0.75 1.37 1.20 1.42 0.84 -1.65%
  YoY % -2.56% 4.00% -45.26% 14.17% -15.49% 69.05% -
  Horiz. % 90.48% 92.86% 89.29% 163.10% 142.86% 169.05% 100.00%
P/EPS 25.85 7.33 40.57 18.57 17.43 5.92 5.31 30.15%
  YoY % 252.66% -81.93% 118.47% 6.54% 194.43% 11.49% -
  Horiz. % 486.82% 138.04% 764.03% 349.72% 328.25% 111.49% 100.00%
EY 3.87 13.65 2.46 5.38 5.74 16.89 18.84 -23.17%
  YoY % -71.65% 454.88% -54.28% -6.27% -66.02% -10.35% -
  Horiz. % 20.54% 72.45% 13.06% 28.56% 30.47% 89.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.17 4.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -31.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.61% 100.00%
P/NAPS 0.59 0.62 0.57 0.97 0.91 1.23 0.95 -7.63%
  YoY % -4.84% 8.77% -41.24% 6.59% -26.02% 29.47% -
  Horiz. % 62.11% 65.26% 60.00% 102.11% 95.79% 129.47% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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