Highlights

[LTKM] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     152.16%    YoY -     1,076.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 170,728 163,020 180,992 174,160 146,012 153,564 136,080 3.85%
  YoY % 4.73% -9.93% 3.92% 19.28% -4.92% 12.85% -
  Horiz. % 125.46% 119.80% 133.00% 127.98% 107.30% 112.85% 100.00%
PBT 19,376 14,228 39,548 33,156 3,036 20,492 14,304 5.18%
  YoY % 36.18% -64.02% 19.28% 992.09% -85.18% 43.26% -
  Horiz. % 135.46% 99.47% 276.48% 231.80% 21.22% 143.26% 100.00%
Tax -7,100 -4,424 -11,020 -8,916 -976 -11,200 -4,532 7.76%
  YoY % -60.49% 59.85% -23.60% -813.52% 91.29% -147.13% -
  Horiz. % 156.66% 97.62% 243.16% 196.73% 21.54% 247.13% 100.00%
NP 12,276 9,804 28,528 24,240 2,060 9,292 9,772 3.87%
  YoY % 25.21% -65.63% 17.69% 1,076.70% -77.83% -4.91% -
  Horiz. % 125.62% 100.33% 291.94% 248.06% 21.08% 95.09% 100.00%
NP to SH 12,276 9,804 28,528 24,240 2,060 9,292 9,772 3.87%
  YoY % 25.21% -65.63% 17.69% 1,076.70% -77.83% -4.91% -
  Horiz. % 125.62% 100.33% 291.94% 248.06% 21.08% 95.09% 100.00%
Tax Rate 36.64 % 31.09 % 27.86 % 26.89 % 32.15 % 54.66 % 31.68 % 2.45%
  YoY % 17.85% 11.59% 3.61% -16.36% -41.18% 72.54% -
  Horiz. % 115.66% 98.14% 87.94% 84.88% 101.48% 172.54% 100.00%
Total Cost 158,452 153,216 152,464 149,920 143,952 144,272 126,308 3.85%
  YoY % 3.42% 0.49% 1.70% 4.15% -0.22% 14.22% -
  Horiz. % 125.45% 121.30% 120.71% 118.69% 113.97% 114.22% 100.00%
Net Worth 225,079 222,477 166,052 139,245 124,205 129,776 118,745 11.24%
  YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 9.29% -
  Horiz. % 189.55% 187.36% 139.84% 117.26% 104.60% 109.29% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 225,079 222,477 166,052 139,245 124,205 129,776 118,745 11.24%
  YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 9.29% -
  Horiz. % 189.55% 187.36% 139.84% 117.26% 104.60% 109.29% 100.00%
NOSH 130,104 130,104 43,355 43,378 43,277 43,258 42,560 20.45%
  YoY % 0.00% 200.09% -0.05% 0.23% 0.04% 1.64% -
  Horiz. % 305.69% 305.69% 101.87% 101.92% 101.68% 101.64% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.19 % 6.01 % 15.76 % 13.92 % 1.41 % 6.05 % 7.18 % 0.02%
  YoY % 19.63% -61.87% 13.22% 887.23% -76.69% -15.74% -
  Horiz. % 100.14% 83.70% 219.50% 193.87% 19.64% 84.26% 100.00%
ROE 5.45 % 4.41 % 17.18 % 17.41 % 1.66 % 7.16 % 8.23 % -6.63%
  YoY % 23.58% -74.33% -1.32% 948.80% -76.82% -13.00% -
  Horiz. % 66.22% 53.58% 208.75% 211.54% 20.17% 87.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 131.22 125.30 417.46 401.49 337.39 354.99 319.73 -13.78%
  YoY % 4.72% -69.99% 3.98% 19.00% -4.96% 11.03% -
  Horiz. % 41.04% 39.19% 130.57% 125.57% 105.52% 111.03% 100.00%
EPS 9.44 7.52 65.80 55.88 4.76 21.48 22.96 -13.76%
  YoY % 25.53% -88.57% 17.75% 1,073.95% -77.84% -6.45% -
  Horiz. % 41.11% 32.75% 286.59% 243.38% 20.73% 93.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.7100 3.8300 3.2100 2.8700 3.0000 2.7900 -7.65%
  YoY % 1.17% -55.35% 19.31% 11.85% -4.33% 7.53% -
  Horiz. % 62.01% 61.29% 137.28% 115.05% 102.87% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 131.22 125.30 139.11 133.86 112.23 118.03 104.59 3.85%
  YoY % 4.72% -9.93% 3.92% 19.27% -4.91% 12.85% -
  Horiz. % 125.46% 119.80% 133.01% 127.99% 107.30% 112.85% 100.00%
EPS 9.44 7.52 21.93 18.63 1.58 7.14 7.51 3.88%
  YoY % 25.53% -65.71% 17.71% 1,079.11% -77.87% -4.93% -
  Horiz. % 125.70% 100.13% 292.01% 248.07% 21.04% 95.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.7100 1.2763 1.0703 0.9547 0.9975 0.9127 11.24%
  YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 9.29% -
  Horiz. % 189.55% 187.36% 139.84% 117.27% 104.60% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.4100 2.1400 3.4500 1.9000 1.8600 1.9400 1.6900 -
P/RPS 1.07 1.71 0.83 0.47 0.55 0.55 0.53 12.41%
  YoY % -37.43% 106.02% 76.60% -14.55% 0.00% 3.77% -
  Horiz. % 201.89% 322.64% 156.60% 88.68% 103.77% 103.77% 100.00%
P/EPS 14.94 28.40 5.24 3.40 39.08 9.03 7.36 12.51%
  YoY % -47.39% 441.98% 54.12% -91.30% 332.78% 22.69% -
  Horiz. % 202.99% 385.87% 71.20% 46.20% 530.98% 122.69% 100.00%
EY 6.69 3.52 19.07 29.41 2.56 11.07 13.59 -11.13%
  YoY % 90.06% -81.54% -35.16% 1,048.83% -76.87% -18.54% -
  Horiz. % 49.23% 25.90% 140.32% 216.41% 18.84% 81.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 1.25 0.90 0.59 0.65 0.65 0.61 5.05%
  YoY % -34.40% 38.89% 52.54% -9.23% 0.00% 6.56% -
  Horiz. % 134.43% 204.92% 147.54% 96.72% 106.56% 106.56% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 -
Price 1.4100 1.5700 4.5000 1.9800 1.7900 1.9700 2.2000 -
P/RPS 1.07 1.25 1.08 0.49 0.53 0.55 0.69 7.58%
  YoY % -14.40% 15.74% 120.41% -7.55% -3.64% -20.29% -
  Horiz. % 155.07% 181.16% 156.52% 71.01% 76.81% 79.71% 100.00%
P/EPS 14.94 20.83 6.84 3.54 37.61 9.17 9.58 7.68%
  YoY % -28.28% 204.53% 93.22% -90.59% 310.14% -4.28% -
  Horiz. % 155.95% 217.43% 71.40% 36.95% 392.59% 95.72% 100.00%
EY 6.69 4.80 14.62 28.22 2.66 10.90 10.44 -7.14%
  YoY % 39.37% -67.17% -48.19% 960.90% -75.60% 4.41% -
  Horiz. % 64.08% 45.98% 140.04% 270.31% 25.48% 104.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.92 1.17 0.62 0.62 0.66 0.79 0.62%
  YoY % -10.87% -21.37% 88.71% 0.00% -6.06% -16.46% -
  Horiz. % 103.80% 116.46% 148.10% 78.48% 78.48% 83.54% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+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!
PARTNERS & BROKERS