Highlights

[LTKM] YoY Annualized Quarter Result on 2014-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     4.21%    YoY -     32.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 169,250 172,902 167,446 186,750 172,218 147,254 153,258 1.67%
  YoY % -2.11% 3.26% -10.34% 8.44% 16.95% -3.92% -
  Horiz. % 110.43% 112.82% 109.26% 121.85% 112.37% 96.08% 100.00%
PBT 4,668 23,334 19,282 42,086 30,354 4,798 15,100 -17.76%
  YoY % -79.99% 21.01% -54.18% 38.65% 532.64% -68.23% -
  Horiz. % 30.91% 154.53% 127.70% 278.72% 201.02% 31.77% 100.00%
Tax -2,978 -6,932 -4,960 -12,358 -7,952 -950 -23,912 -29.31%
  YoY % 57.04% -39.76% 59.86% -55.41% -737.05% 96.03% -
  Horiz. % 12.45% 28.99% 20.74% 51.68% 33.26% 3.97% 100.00%
NP 1,690 16,402 14,322 29,728 22,402 3,848 -8,812 -
  YoY % -89.70% 14.52% -51.82% 32.70% 482.17% 143.67% -
  Horiz. % -19.18% -186.13% -162.53% -337.36% -254.22% -43.67% 100.00%
NP to SH 1,690 16,402 14,322 29,728 22,402 3,962 -8,812 -
  YoY % -89.70% 14.52% -51.82% 32.70% 465.42% 144.96% -
  Horiz. % -19.18% -186.13% -162.53% -337.36% -254.22% -44.96% 100.00%
Tax Rate 63.80 % 29.71 % 25.72 % 29.36 % 26.20 % 19.80 % 158.36 % -14.05%
  YoY % 114.74% 15.51% -12.40% 12.06% 32.32% -87.50% -
  Horiz. % 40.29% 18.76% 16.24% 18.54% 16.54% 12.50% 100.00%
Total Cost 167,560 156,500 153,124 157,022 149,816 143,406 162,070 0.56%
  YoY % 7.07% 2.20% -2.48% 4.81% 4.47% -11.52% -
  Horiz. % 103.39% 96.56% 94.48% 96.89% 92.44% 88.48% 100.00%
Net Worth 235,488 228,983 221,176 175,661 141,367 123,758 120,006 11.88%
  YoY % 2.84% 3.53% 25.91% 24.26% 14.23% 3.13% -
  Horiz. % 196.23% 190.81% 184.30% 146.38% 117.80% 103.13% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 235,488 228,983 221,176 175,661 141,367 123,758 120,006 11.88%
  YoY % 2.84% 3.53% 25.91% 24.26% 14.23% 3.13% -
  Horiz. % 196.23% 190.81% 184.30% 146.38% 117.80% 103.13% 100.00%
NOSH 130,104 130,104 130,104 43,373 43,364 43,347 43,323 20.09%
  YoY % 0.00% 0.00% 199.96% 0.02% 0.04% 0.06% -
  Horiz. % 300.31% 300.31% 300.31% 100.11% 100.09% 100.06% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.00 % 9.49 % 8.55 % 15.92 % 13.01 % 2.61 % -5.75 % -
  YoY % -89.46% 10.99% -46.29% 22.37% 398.47% 145.39% -
  Horiz. % -17.39% -165.04% -148.70% -276.87% -226.26% -45.39% 100.00%
ROE 0.72 % 7.16 % 6.48 % 16.92 % 15.85 % 3.20 % -7.34 % -
  YoY % -89.94% 10.49% -61.70% 6.75% 395.31% 143.60% -
  Horiz. % -9.81% -97.55% -88.28% -230.52% -215.94% -43.60% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 130.09 132.90 128.70 430.57 397.14 339.70 353.75 -15.34%
  YoY % -2.11% 3.26% -70.11% 8.42% 16.91% -3.97% -
  Horiz. % 36.77% 37.57% 36.38% 121.72% 112.27% 96.03% 100.00%
EPS 1.30 12.60 11.00 68.54 51.66 9.14 -20.34 -
  YoY % -89.68% 14.55% -83.95% 32.68% 465.21% 144.94% -
  Horiz. % -6.39% -61.95% -54.08% -336.97% -253.98% -44.94% 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 1.8100 1.7600 1.7000 4.0500 3.2600 2.8550 2.7700 -6.84%
  YoY % 2.84% 3.53% -58.02% 24.23% 14.19% 3.07% -
  Horiz. % 65.34% 63.54% 61.37% 146.21% 117.69% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 130.09 132.90 128.70 143.54 132.37 113.18 117.80 1.67%
  YoY % -2.11% 3.26% -10.34% 8.44% 16.96% -3.92% -
  Horiz. % 110.43% 112.82% 109.25% 121.85% 112.37% 96.08% 100.00%
EPS 1.30 12.60 11.00 22.85 17.22 3.05 -6.77 -
  YoY % -89.68% 14.55% -51.86% 32.69% 464.59% 145.05% -
  Horiz. % -19.20% -186.12% -162.48% -337.52% -254.36% -45.05% 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 1.8100 1.7600 1.7000 1.3502 1.0866 0.9512 0.9224 11.88%
  YoY % 2.84% 3.53% 25.91% 24.26% 14.23% 3.12% -
  Horiz. % 196.23% 190.81% 184.30% 146.38% 117.80% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.4200 1.3100 1.5200 4.8500 2.1000 1.7900 1.6600 -
P/RPS 1.09 0.99 1.18 1.13 0.53 0.53 0.47 15.04%
  YoY % 10.10% -16.10% 4.42% 113.21% 0.00% 12.77% -
  Horiz. % 231.91% 210.64% 251.06% 240.43% 112.77% 112.77% 100.00%
P/EPS 109.32 10.39 13.81 7.08 4.07 19.58 -8.16 -
  YoY % 952.17% -24.76% 95.06% 73.96% -79.21% 339.95% -
  Horiz. % -1,339.71% -127.33% -169.24% -86.76% -49.88% -239.95% 100.00%
EY 0.91 9.62 7.24 14.13 24.60 5.11 -12.25 -
  YoY % -90.54% 32.87% -48.76% -42.56% 381.41% 141.71% -
  Horiz. % -7.43% -78.53% -59.10% -115.35% -200.82% -41.71% 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 0.78 0.74 0.89 1.20 0.64 0.63 0.60 4.47%
  YoY % 5.41% -16.85% -25.83% 87.50% 1.59% 5.00% -
  Horiz. % 130.00% 123.33% 148.33% 200.00% 106.67% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 -
Price 1.3000 1.2600 1.6600 4.6000 2.6500 1.8000 1.8600 -
P/RPS 1.00 0.95 1.29 1.07 0.67 0.53 0.53 11.15%
  YoY % 5.26% -26.36% 20.56% 59.70% 26.42% 0.00% -
  Horiz. % 188.68% 179.25% 243.40% 201.89% 126.42% 100.00% 100.00%
P/EPS 100.08 9.99 15.08 6.71 5.13 19.69 -9.14 -
  YoY % 901.80% -33.75% 124.74% 30.80% -73.95% 315.43% -
  Horiz. % -1,094.97% -109.30% -164.99% -73.41% -56.13% -215.43% 100.00%
EY 1.00 10.01 6.63 14.90 19.49 5.08 -10.94 -
  YoY % -90.01% 50.98% -55.50% -23.55% 283.66% 146.44% -
  Horiz. % -9.14% -91.50% -60.60% -136.20% -178.15% -46.44% 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 0.72 0.72 0.98 1.14 0.81 0.63 0.67 1.21%
  YoY % 0.00% -26.53% -14.04% 40.74% 28.57% -5.97% -
  Horiz. % 107.46% 107.46% 146.27% 170.15% 120.90% 94.03% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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