Highlights

[LTKM] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     33.61%    YoY -     14.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 202,190 172,280 169,250 172,902 167,446 186,750 172,218 2.71%
  YoY % 17.36% 1.79% -2.11% 3.26% -10.34% 8.44% -
  Horiz. % 117.40% 100.04% 98.28% 100.40% 97.23% 108.44% 100.00%
PBT 26,388 18,106 4,668 23,334 19,282 42,086 30,354 -2.31%
  YoY % 45.74% 287.87% -79.99% 21.01% -54.18% 38.65% -
  Horiz. % 86.93% 59.65% 15.38% 76.87% 63.52% 138.65% 100.00%
Tax -10,550 -6,674 -2,978 -6,932 -4,960 -12,358 -7,952 4.82%
  YoY % -58.08% -124.11% 57.04% -39.76% 59.86% -55.41% -
  Horiz. % 132.67% 83.93% 37.45% 87.17% 62.37% 155.41% 100.00%
NP 15,838 11,432 1,690 16,402 14,322 29,728 22,402 -5.61%
  YoY % 38.54% 576.45% -89.70% 14.52% -51.82% 32.70% -
  Horiz. % 70.70% 51.03% 7.54% 73.22% 63.93% 132.70% 100.00%
NP to SH 15,838 11,432 1,690 16,402 14,322 29,728 22,402 -5.61%
  YoY % 38.54% 576.45% -89.70% 14.52% -51.82% 32.70% -
  Horiz. % 70.70% 51.03% 7.54% 73.22% 63.93% 132.70% 100.00%
Tax Rate 39.98 % 36.86 % 63.80 % 29.71 % 25.72 % 29.36 % 26.20 % 7.29%
  YoY % 8.46% -42.23% 114.74% 15.51% -12.40% 12.06% -
  Horiz. % 152.60% 140.69% 243.51% 113.40% 98.17% 112.06% 100.00%
Total Cost 186,352 160,848 167,560 156,500 153,124 157,022 149,816 3.70%
  YoY % 15.86% -4.01% 7.07% 2.20% -2.48% 4.81% -
  Horiz. % 124.39% 107.36% 111.84% 104.46% 102.21% 104.81% 100.00%
Net Worth 252,401 235,488 235,488 228,983 221,176 175,661 141,367 10.14%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% -
  Horiz. % 178.54% 166.58% 166.58% 161.98% 156.46% 124.26% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 252,401 235,488 235,488 228,983 221,176 175,661 141,367 10.14%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% -
  Horiz. % 178.54% 166.58% 166.58% 161.98% 156.46% 124.26% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,373 43,364 20.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 199.96% 0.02% -
  Horiz. % 300.03% 300.03% 300.03% 300.03% 300.03% 100.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.83 % 6.64 % 1.00 % 9.49 % 8.55 % 15.92 % 13.01 % -8.11%
  YoY % 17.92% 564.00% -89.46% 10.99% -46.29% 22.37% -
  Horiz. % 60.18% 51.04% 7.69% 72.94% 65.72% 122.37% 100.00%
ROE 6.27 % 4.85 % 0.72 % 7.16 % 6.48 % 16.92 % 15.85 % -14.32%
  YoY % 29.28% 573.61% -89.94% 10.49% -61.70% 6.75% -
  Horiz. % 39.56% 30.60% 4.54% 45.17% 40.88% 106.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 155.41 132.42 130.09 132.90 128.70 430.57 397.14 -14.47%
  YoY % 17.36% 1.79% -2.11% 3.26% -70.11% 8.42% -
  Horiz. % 39.13% 33.34% 32.76% 33.46% 32.41% 108.42% 100.00%
EPS 12.18 8.78 1.30 12.60 11.00 68.54 51.66 -21.39%
  YoY % 38.72% 575.38% -89.68% 14.55% -83.95% 32.68% -
  Horiz. % 23.58% 17.00% 2.52% 24.39% 21.29% 132.68% 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 1.9400 1.8100 1.8100 1.7600 1.7000 4.0500 3.2600 -8.28%
  YoY % 7.18% 0.00% 2.84% 3.53% -58.02% 24.23% -
  Horiz. % 59.51% 55.52% 55.52% 53.99% 52.15% 124.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 155.41 132.42 130.09 132.90 128.70 143.54 132.37 2.71%
  YoY % 17.36% 1.79% -2.11% 3.26% -10.34% 8.44% -
  Horiz. % 117.41% 100.04% 98.28% 100.40% 97.23% 108.44% 100.00%
EPS 12.18 8.78 1.30 12.60 11.00 22.85 17.22 -5.61%
  YoY % 38.72% 575.38% -89.68% 14.55% -51.86% 32.69% -
  Horiz. % 70.73% 50.99% 7.55% 73.17% 63.88% 132.69% 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 1.9400 1.8100 1.8100 1.7600 1.7000 1.3502 1.0866 10.14%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% -
  Horiz. % 178.54% 166.57% 166.57% 161.97% 156.45% 124.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3500 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 -
P/RPS 0.87 0.65 1.09 0.99 1.18 1.13 0.53 8.61%
  YoY % 33.85% -40.37% 10.10% -16.10% 4.42% 113.21% -
  Horiz. % 164.15% 122.64% 205.66% 186.79% 222.64% 213.21% 100.00%
P/EPS 11.09 9.84 109.32 10.39 13.81 7.08 4.07 18.17%
  YoY % 12.70% -91.00% 952.17% -24.76% 95.06% 73.96% -
  Horiz. % 272.48% 241.77% 2,685.99% 255.28% 339.31% 173.96% 100.00%
EY 9.02 10.16 0.91 9.62 7.24 14.13 24.60 -15.39%
  YoY % -11.22% 1,016.48% -90.54% 32.87% -48.76% -42.56% -
  Horiz. % 36.67% 41.30% 3.70% 39.11% 29.43% 57.44% 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 0.70 0.48 0.78 0.74 0.89 1.20 0.64 1.50%
  YoY % 45.83% -38.46% 5.41% -16.85% -25.83% 87.50% -
  Horiz. % 109.38% 75.00% 121.88% 115.62% 139.06% 187.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 -
Price 1.2000 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 -
P/RPS 0.77 0.62 1.00 0.95 1.29 1.07 0.67 2.34%
  YoY % 24.19% -38.00% 5.26% -26.36% 20.56% 59.70% -
  Horiz. % 114.93% 92.54% 149.25% 141.79% 192.54% 159.70% 100.00%
P/EPS 9.86 9.39 100.08 9.99 15.08 6.71 5.13 11.50%
  YoY % 5.01% -90.62% 901.80% -33.75% 124.74% 30.80% -
  Horiz. % 192.20% 183.04% 1,950.88% 194.74% 293.96% 130.80% 100.00%
EY 10.14 10.65 1.00 10.01 6.63 14.90 19.49 -10.31%
  YoY % -4.79% 965.00% -90.01% 50.98% -55.50% -23.55% -
  Horiz. % 52.03% 54.64% 5.13% 51.36% 34.02% 76.45% 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 0.62 0.46 0.72 0.72 0.98 1.14 0.81 -4.36%
  YoY % 34.78% -36.11% 0.00% -26.53% -14.04% 40.74% -
  Horiz. % 76.54% 56.79% 88.89% 88.89% 120.99% 140.74% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers