Highlights

[LTKM] YoY Annualized Quarter Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.19%    YoY -     34.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 174,034 172,320 171,534 190,201 177,785 152,390 157,742 1.65%
  YoY % 1.00% 0.46% -9.81% 6.98% 16.66% -3.39% -
  Horiz. % 110.33% 109.24% 108.74% 120.58% 112.71% 96.61% 100.00%
PBT 7,797 20,513 20,494 43,550 31,388 6,648 21,352 -15.44%
  YoY % -61.99% 0.09% -52.94% 38.75% 372.14% -68.86% -
  Horiz. % 36.52% 96.07% 95.98% 203.97% 147.00% 31.14% 100.00%
Tax -4,533 -6,862 -5,150 -13,172 -8,844 -1,360 -20,096 -21.96%
  YoY % 33.94% -33.24% 60.90% -48.94% -550.29% 93.23% -
  Horiz. % 22.56% 34.15% 25.63% 65.55% 44.01% 6.77% 100.00%
NP 3,264 13,650 15,344 30,378 22,544 5,288 1,256 17.24%
  YoY % -76.09% -11.04% -49.49% 34.75% 326.32% 321.02% -
  Horiz. % 259.87% 1,086.84% 1,221.66% 2,418.68% 1,794.90% 421.02% 100.00%
NP to SH 3,264 13,650 15,344 30,378 22,544 5,288 1,256 17.24%
  YoY % -76.09% -11.04% -49.49% 34.75% 326.32% 321.02% -
  Horiz. % 259.87% 1,086.84% 1,221.66% 2,418.68% 1,794.90% 421.02% 100.00%
Tax Rate 58.14 % 33.45 % 25.13 % 30.25 % 28.18 % 20.46 % 94.12 % -7.71%
  YoY % 73.81% 33.11% -16.93% 7.35% 37.73% -78.26% -
  Horiz. % 61.77% 35.54% 26.70% 32.14% 29.94% 21.74% 100.00%
Total Cost 170,770 158,669 156,190 159,822 155,241 147,102 156,486 1.47%
  YoY % 7.63% 1.59% -2.27% 2.95% 5.53% -6.00% -
  Horiz. % 109.13% 101.39% 99.81% 102.13% 99.20% 94.00% 100.00%
Net Worth 234,187 230,284 221,176 177,363 147,440 125,835 125,455 10.95%
  YoY % 1.69% 4.12% 24.70% 20.29% 17.17% 0.30% -
  Horiz. % 186.67% 183.56% 176.30% 141.38% 117.52% 100.30% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 1,734 2,602 4,336 5,782 - 2,892 4,630 -15.08%
  YoY % -33.33% -40.00% -24.99% 0.00% 0.00% -37.53% -
  Horiz. % 37.46% 56.20% 93.66% 124.87% 0.00% 62.47% 100.00%
Div Payout % 53.15 % 19.06 % 28.26 % 19.03 % - % 54.70 % 368.66 % -27.57%
  YoY % 178.86% -32.55% 48.50% 0.00% 0.00% -85.16% -
  Horiz. % 14.42% 5.17% 7.67% 5.16% 0.00% 14.84% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 234,187 230,284 221,176 177,363 147,440 125,835 125,455 10.95%
  YoY % 1.69% 4.12% 24.70% 20.29% 17.17% 0.30% -
  Horiz. % 186.67% 183.56% 176.30% 141.38% 117.52% 100.30% 100.00%
NOSH 130,104 130,104 130,104 43,365 43,364 43,391 43,410 20.05%
  YoY % 0.00% 0.00% 200.02% 0.00% -0.06% -0.04% -
  Horiz. % 299.71% 299.71% 299.71% 99.90% 99.90% 99.96% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.88 % 7.92 % 8.95 % 15.97 % 12.68 % 3.47 % 0.80 % 15.29%
  YoY % -76.26% -11.51% -43.96% 25.95% 265.42% 333.75% -
  Horiz. % 235.00% 990.00% 1,118.75% 1,996.25% 1,585.00% 433.75% 100.00%
ROE 1.39 % 5.93 % 6.94 % 17.13 % 15.29 % 4.20 % 1.00 % 5.64%
  YoY % -76.56% -14.55% -59.49% 12.03% 264.05% 320.00% -
  Horiz. % 139.00% 593.00% 694.00% 1,713.00% 1,529.00% 420.00% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 133.77 132.45 131.84 438.61 409.97 351.20 363.38 -15.33%
  YoY % 1.00% 0.46% -69.94% 6.99% 16.73% -3.35% -
  Horiz. % 36.81% 36.45% 36.28% 120.70% 112.82% 96.65% 100.00%
EPS 2.51 10.49 11.80 70.05 51.99 12.19 2.91 -2.43%
  YoY % -76.07% -11.10% -83.15% 34.74% 326.50% 318.90% -
  Horiz. % 86.25% 360.48% 405.50% 2,407.22% 1,786.60% 418.90% 100.00%
DPS 1.33 2.00 3.33 13.33 0.00 6.67 10.67 -29.30%
  YoY % -33.50% -39.94% -75.02% 0.00% 0.00% -37.49% -
  Horiz. % 12.46% 18.74% 31.21% 124.93% 0.00% 62.51% 100.00%
NAPS 1.8000 1.7700 1.7000 4.0900 3.4000 2.9000 2.8900 -7.58%
  YoY % 1.69% 4.12% -58.44% 20.29% 17.24% 0.35% -
  Horiz. % 62.28% 61.25% 58.82% 141.52% 117.65% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 133.77 132.45 131.84 146.19 136.65 117.13 121.24 1.65%
  YoY % 1.00% 0.46% -9.82% 6.98% 16.67% -3.39% -
  Horiz. % 110.33% 109.25% 108.74% 120.58% 112.71% 96.61% 100.00%
EPS 2.51 10.49 11.80 23.35 17.33 4.06 0.97 17.15%
  YoY % -76.07% -11.10% -49.46% 34.74% 326.85% 318.56% -
  Horiz. % 258.76% 1,081.44% 1,216.49% 2,407.22% 1,786.60% 418.56% 100.00%
DPS 1.33 2.00 3.33 4.44 0.00 2.22 3.56 -15.12%
  YoY % -33.50% -39.94% -25.00% 0.00% 0.00% -37.64% -
  Horiz. % 37.36% 56.18% 93.54% 124.72% 0.00% 62.36% 100.00%
NAPS 1.8000 1.7700 1.7000 1.3632 1.1333 0.9672 0.9643 10.95%
  YoY % 1.69% 4.12% 24.71% 20.29% 17.17% 0.30% -
  Horiz. % 186.66% 183.55% 176.29% 141.37% 117.53% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0700 1.3200 1.5500 4.1800 2.8000 1.8200 1.7800 -
P/RPS 0.80 1.00 1.18 0.95 0.68 0.52 0.49 8.51%
  YoY % -20.00% -15.25% 24.21% 39.71% 30.77% 6.12% -
  Horiz. % 163.27% 204.08% 240.82% 193.88% 138.78% 106.12% 100.00%
P/EPS 42.65 12.58 13.14 5.97 5.39 14.93 61.52 -5.92%
  YoY % 239.03% -4.26% 120.10% 10.76% -63.90% -75.73% -
  Horiz. % 69.33% 20.45% 21.36% 9.70% 8.76% 24.27% 100.00%
EY 2.34 7.95 7.61 16.76 18.57 6.70 1.63 6.21%
  YoY % -70.57% 4.47% -54.59% -9.75% 177.16% 311.04% -
  Horiz. % 143.56% 487.73% 466.87% 1,028.22% 1,139.26% 411.04% 100.00%
DY 1.25 1.52 2.15 3.19 0.00 3.66 5.99 -22.97%
  YoY % -17.76% -29.30% -32.60% 0.00% 0.00% -38.90% -
  Horiz. % 20.87% 25.38% 35.89% 53.26% 0.00% 61.10% 100.00%
P/NAPS 0.59 0.75 0.91 1.02 0.82 0.63 0.62 -0.82%
  YoY % -21.33% -17.58% -10.78% 24.39% 30.16% 1.61% -
  Horiz. % 95.16% 120.97% 146.77% 164.52% 132.26% 101.61% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 -
Price 1.0200 1.3500 1.5400 5.5000 2.8800 1.8300 1.9000 -
P/RPS 0.76 1.02 1.17 1.25 0.70 0.52 0.52 6.52%
  YoY % -25.49% -12.82% -6.40% 78.57% 34.62% 0.00% -
  Horiz. % 146.15% 196.15% 225.00% 240.38% 134.62% 100.00% 100.00%
P/EPS 40.66 12.87 13.06 7.85 5.54 15.02 65.67 -7.67%
  YoY % 215.93% -1.45% 66.37% 41.70% -63.12% -77.13% -
  Horiz. % 61.92% 19.60% 19.89% 11.95% 8.44% 22.87% 100.00%
EY 2.46 7.77 7.66 12.74 18.05 6.66 1.52 8.35%
  YoY % -68.34% 1.44% -39.87% -29.42% 171.02% 338.16% -
  Horiz. % 161.84% 511.18% 503.95% 838.16% 1,187.50% 438.16% 100.00%
DY 1.31 1.48 2.16 2.42 0.00 3.64 5.61 -21.51%
  YoY % -11.49% -31.48% -10.74% 0.00% 0.00% -35.12% -
  Horiz. % 23.35% 26.38% 38.50% 43.14% 0.00% 64.88% 100.00%
P/NAPS 0.57 0.76 0.91 1.34 0.85 0.63 0.66 -2.41%
  YoY % -25.00% -16.48% -32.09% 57.65% 34.92% -4.55% -
  Horiz. % 86.36% 115.15% 137.88% 203.03% 128.79% 95.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6250.00 
 KOTRA 1.900.00 
 UCREST 0.080.00 
 EITA 1.070.00 
 PUC 0.100.00 
 WILLOW 0.3950.00 
 EAH-WE 0.0050.00 
 IRIS 0.0950.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers