Highlights

[LTKM] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -78.75%    YoY -     -65.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 157,696 159,248 170,728 163,020 180,992 174,160 146,012 1.29%
  YoY % -0.97% -6.72% 4.73% -9.93% 3.92% 19.28% -
  Horiz. % 108.00% 109.07% 116.93% 111.65% 123.96% 119.28% 100.00%
PBT -5,276 -2,804 19,376 14,228 39,548 33,156 3,036 -
  YoY % -88.16% -114.47% 36.18% -64.02% 19.28% 992.09% -
  Horiz. % -173.78% -92.36% 638.21% 468.64% 1,302.64% 1,092.09% 100.00%
Tax -2,252 -1,432 -7,100 -4,424 -11,020 -8,916 -976 14.95%
  YoY % -57.26% 79.83% -60.49% 59.85% -23.60% -813.52% -
  Horiz. % 230.74% 146.72% 727.46% 453.28% 1,129.10% 913.52% 100.00%
NP -7,528 -4,236 12,276 9,804 28,528 24,240 2,060 -
  YoY % -77.71% -134.51% 25.21% -65.63% 17.69% 1,076.70% -
  Horiz. % -365.44% -205.63% 595.92% 475.92% 1,384.85% 1,176.70% 100.00%
NP to SH -7,528 -4,236 12,276 9,804 28,528 24,240 2,060 -
  YoY % -77.71% -134.51% 25.21% -65.63% 17.69% 1,076.70% -
  Horiz. % -365.44% -205.63% 595.92% 475.92% 1,384.85% 1,176.70% 100.00%
Tax Rate - % - % 36.64 % 31.09 % 27.86 % 26.89 % 32.15 % -
  YoY % 0.00% 0.00% 17.85% 11.59% 3.61% -16.36% -
  Horiz. % 0.00% 0.00% 113.97% 96.70% 86.66% 83.64% 100.00%
Total Cost 165,224 163,484 158,452 153,216 152,464 149,920 143,952 2.32%
  YoY % 1.06% 3.18% 3.42% 0.49% 1.70% 4.15% -
  Horiz. % 114.78% 113.57% 110.07% 106.44% 105.91% 104.15% 100.00%
Net Worth 228,983 238,090 225,079 222,477 166,052 139,245 124,205 10.73%
  YoY % -3.83% 5.78% 1.17% 33.98% 19.25% 12.11% -
  Horiz. % 184.36% 191.69% 181.22% 179.12% 133.69% 112.11% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 228,983 238,090 225,079 222,477 166,052 139,245 124,205 10.73%
  YoY % -3.83% 5.78% 1.17% 33.98% 19.25% 12.11% -
  Horiz. % 184.36% 191.69% 181.22% 179.12% 133.69% 112.11% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,355 43,378 43,277 20.13%
  YoY % 0.00% 0.00% 0.00% 200.09% -0.05% 0.23% -
  Horiz. % 300.63% 300.63% 300.63% 300.63% 100.18% 100.23% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.77 % -2.66 % 7.19 % 6.01 % 15.76 % 13.92 % 1.41 % -
  YoY % -79.32% -137.00% 19.63% -61.87% 13.22% 887.23% -
  Horiz. % -338.30% -188.65% 509.93% 426.24% 1,117.73% 987.23% 100.00%
ROE -3.29 % -1.78 % 5.45 % 4.41 % 17.18 % 17.41 % 1.66 % -
  YoY % -84.83% -132.66% 23.58% -74.33% -1.32% 948.80% -
  Horiz. % -198.19% -107.23% 328.31% 265.66% 1,034.94% 1,048.80% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 121.21 122.40 131.22 125.30 417.46 401.49 337.39 -15.68%
  YoY % -0.97% -6.72% 4.72% -69.99% 3.98% 19.00% -
  Horiz. % 35.93% 36.28% 38.89% 37.14% 123.73% 119.00% 100.00%
EPS -5.80 -3.24 9.44 7.52 65.80 55.88 4.76 -
  YoY % -79.01% -134.32% 25.53% -88.57% 17.75% 1,073.95% -
  Horiz. % -121.85% -68.07% 198.32% 157.98% 1,382.35% 1,173.95% 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 1.7600 1.8300 1.7300 1.7100 3.8300 3.2100 2.8700 -7.82%
  YoY % -3.83% 5.78% 1.17% -55.35% 19.31% 11.85% -
  Horiz. % 61.32% 63.76% 60.28% 59.58% 133.45% 111.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 121.21 122.40 131.22 125.30 139.11 133.86 112.23 1.29%
  YoY % -0.97% -6.72% 4.72% -9.93% 3.92% 19.27% -
  Horiz. % 108.00% 109.06% 116.92% 111.65% 123.95% 119.27% 100.00%
EPS -5.80 -3.24 9.44 7.52 21.93 18.63 1.58 -
  YoY % -79.01% -134.32% 25.53% -65.71% 17.71% 1,079.11% -
  Horiz. % -367.09% -205.06% 597.47% 475.95% 1,387.97% 1,179.11% 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 1.7600 1.8300 1.7300 1.7100 1.2763 1.0703 0.9547 10.73%
  YoY % -3.83% 5.78% 1.17% 33.98% 19.25% 12.11% -
  Horiz. % 184.35% 191.68% 181.21% 179.11% 133.69% 112.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9000 1.7700 1.4100 2.1400 3.4500 1.9000 1.8600 -
P/RPS 0.74 1.45 1.07 1.71 0.83 0.47 0.55 5.07%
  YoY % -48.97% 35.51% -37.43% 106.02% 76.60% -14.55% -
  Horiz. % 134.55% 263.64% 194.55% 310.91% 150.91% 85.45% 100.00%
P/EPS -15.55 -54.36 14.94 28.40 5.24 3.40 39.08 -
  YoY % 71.39% -463.86% -47.39% 441.98% 54.12% -91.30% -
  Horiz. % -39.79% -139.10% 38.23% 72.67% 13.41% 8.70% 100.00%
EY -6.43 -1.84 6.69 3.52 19.07 29.41 2.56 -
  YoY % -249.46% -127.50% 90.06% -81.54% -35.16% 1,048.83% -
  Horiz. % -251.17% -71.88% 261.33% 137.50% 744.92% 1,148.83% 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 0.51 0.97 0.82 1.25 0.90 0.59 0.65 -3.96%
  YoY % -47.42% 18.29% -34.40% 38.89% 52.54% -9.23% -
  Horiz. % 78.46% 149.23% 126.15% 192.31% 138.46% 90.77% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.9200 1.4900 1.4100 1.5700 4.5000 1.9800 1.7900 -
P/RPS 0.76 1.22 1.07 1.25 1.08 0.49 0.53 6.19%
  YoY % -37.70% 14.02% -14.40% 15.74% 120.41% -7.55% -
  Horiz. % 143.40% 230.19% 201.89% 235.85% 203.77% 92.45% 100.00%
P/EPS -15.90 -45.76 14.94 20.83 6.84 3.54 37.61 -
  YoY % 65.25% -406.29% -28.28% 204.53% 93.22% -90.59% -
  Horiz. % -42.28% -121.67% 39.72% 55.38% 18.19% 9.41% 100.00%
EY -6.29 -2.19 6.69 4.80 14.62 28.22 2.66 -
  YoY % -187.21% -132.74% 39.37% -67.17% -48.19% 960.90% -
  Horiz. % -236.47% -82.33% 251.50% 180.45% 549.62% 1,060.90% 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 0.52 0.81 0.82 0.92 1.17 0.62 0.62 -2.89%
  YoY % -35.80% -1.22% -10.87% -21.37% 88.71% 0.00% -
  Horiz. % 83.87% 130.65% 132.26% 148.39% 188.71% 100.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers