Highlights

[LTKM] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     7.14%    YoY -     -49.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 187,150 174,034 172,320 171,534 190,201 177,785 152,390 3.48%
  YoY % 7.54% 1.00% 0.46% -9.81% 6.98% 16.66% -
  Horiz. % 122.81% 114.20% 113.08% 112.56% 124.81% 116.66% 100.00%
PBT 30,676 7,797 20,513 20,494 43,550 31,388 6,648 29.01%
  YoY % 293.42% -61.99% 0.09% -52.94% 38.75% 372.14% -
  Horiz. % 461.43% 117.29% 308.56% 308.28% 655.09% 472.14% 100.00%
Tax -10,052 -4,533 -6,862 -5,150 -13,172 -8,844 -1,360 39.55%
  YoY % -121.74% 33.94% -33.24% 60.90% -48.94% -550.29% -
  Horiz. % 739.12% 333.33% 504.61% 378.73% 968.53% 650.29% 100.00%
NP 20,624 3,264 13,650 15,344 30,378 22,544 5,288 25.45%
  YoY % 531.86% -76.09% -11.04% -49.49% 34.75% 326.32% -
  Horiz. % 390.02% 61.72% 258.14% 290.17% 574.48% 426.32% 100.00%
NP to SH 20,624 3,264 13,650 15,344 30,378 22,544 5,288 25.45%
  YoY % 531.86% -76.09% -11.04% -49.49% 34.75% 326.32% -
  Horiz. % 390.02% 61.72% 258.14% 290.17% 574.48% 426.32% 100.00%
Tax Rate 32.77 % 58.14 % 33.45 % 25.13 % 30.25 % 28.18 % 20.46 % 8.16%
  YoY % -43.64% 73.81% 33.11% -16.93% 7.35% 37.73% -
  Horiz. % 160.17% 284.16% 163.49% 122.83% 147.85% 137.73% 100.00%
Total Cost 166,526 170,770 158,669 156,190 159,822 155,241 147,102 2.09%
  YoY % -2.49% 7.63% 1.59% -2.27% 2.95% 5.53% -
  Horiz. % 113.20% 116.09% 107.86% 106.18% 108.65% 105.53% 100.00%
Net Worth 241,993 234,187 230,284 221,176 177,363 147,440 125,835 11.51%
  YoY % 3.33% 1.69% 4.12% 24.70% 20.29% 17.17% -
  Horiz. % 192.31% 186.11% 183.00% 175.77% 140.95% 117.17% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,734 1,734 2,602 4,336 5,782 - 2,892 -8.17%
  YoY % 0.00% -33.33% -40.00% -24.99% 0.00% 0.00% -
  Horiz. % 59.97% 59.97% 89.95% 149.92% 199.88% 0.00% 100.00%
Div Payout % 8.41 % 53.15 % 19.06 % 28.26 % 19.03 % - % 54.70 % -26.80%
  YoY % -84.18% 178.86% -32.55% 48.50% 0.00% 0.00% -
  Horiz. % 15.37% 97.17% 34.84% 51.66% 34.79% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 241,993 234,187 230,284 221,176 177,363 147,440 125,835 11.51%
  YoY % 3.33% 1.69% 4.12% 24.70% 20.29% 17.17% -
  Horiz. % 192.31% 186.11% 183.00% 175.77% 140.95% 117.17% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,365 43,364 43,391 20.07%
  YoY % 0.00% 0.00% 0.00% 200.02% 0.00% -0.06% -
  Horiz. % 299.84% 299.84% 299.84% 299.84% 99.94% 99.94% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.02 % 1.88 % 7.92 % 8.95 % 15.97 % 12.68 % 3.47 % 21.23%
  YoY % 486.17% -76.26% -11.51% -43.96% 25.95% 265.42% -
  Horiz. % 317.58% 54.18% 228.24% 257.93% 460.23% 365.42% 100.00%
ROE 8.52 % 1.39 % 5.93 % 6.94 % 17.13 % 15.29 % 4.20 % 12.51%
  YoY % 512.95% -76.56% -14.55% -59.49% 12.03% 264.05% -
  Horiz. % 202.86% 33.10% 141.19% 165.24% 407.86% 364.05% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 143.85 133.77 132.45 131.84 438.61 409.97 351.20 -13.82%
  YoY % 7.54% 1.00% 0.46% -69.94% 6.99% 16.73% -
  Horiz. % 40.96% 38.09% 37.71% 37.54% 124.89% 116.73% 100.00%
EPS 15.85 2.51 10.49 11.80 70.05 51.99 12.19 4.47%
  YoY % 531.47% -76.07% -11.10% -83.15% 34.74% 326.50% -
  Horiz. % 130.02% 20.59% 86.05% 96.80% 574.65% 426.50% 100.00%
DPS 1.33 1.33 2.00 3.33 13.33 0.00 6.67 -23.56%
  YoY % 0.00% -33.50% -39.94% -75.02% 0.00% 0.00% -
  Horiz. % 19.94% 19.94% 29.99% 49.93% 199.85% 0.00% 100.00%
NAPS 1.8600 1.8000 1.7700 1.7000 4.0900 3.4000 2.9000 -7.13%
  YoY % 3.33% 1.69% 4.12% -58.44% 20.29% 17.24% -
  Horiz. % 64.14% 62.07% 61.03% 58.62% 141.03% 117.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 143.85 133.77 132.45 131.84 146.19 136.65 117.13 3.48%
  YoY % 7.54% 1.00% 0.46% -9.82% 6.98% 16.67% -
  Horiz. % 122.81% 114.21% 113.08% 112.56% 124.81% 116.67% 100.00%
EPS 15.85 2.51 10.49 11.80 23.35 17.33 4.06 25.47%
  YoY % 531.47% -76.07% -11.10% -49.46% 34.74% 326.85% -
  Horiz. % 390.39% 61.82% 258.37% 290.64% 575.12% 426.85% 100.00%
DPS 1.33 1.33 2.00 3.33 4.44 0.00 2.22 -8.18%
  YoY % 0.00% -33.50% -39.94% -25.00% 0.00% 0.00% -
  Horiz. % 59.91% 59.91% 90.09% 150.00% 200.00% 0.00% 100.00%
NAPS 1.8600 1.8000 1.7700 1.7000 1.3632 1.1333 0.9672 11.51%
  YoY % 3.33% 1.69% 4.12% 24.71% 20.29% 17.17% -
  Horiz. % 192.31% 186.10% 183.00% 175.77% 140.94% 117.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9850 1.0700 1.3200 1.5500 4.1800 2.8000 1.8200 -
P/RPS 0.68 0.80 1.00 1.18 0.95 0.68 0.52 4.57%
  YoY % -15.00% -20.00% -15.25% 24.21% 39.71% 30.77% -
  Horiz. % 130.77% 153.85% 192.31% 226.92% 182.69% 130.77% 100.00%
P/EPS 6.21 42.65 12.58 13.14 5.97 5.39 14.93 -13.60%
  YoY % -85.44% 239.03% -4.26% 120.10% 10.76% -63.90% -
  Horiz. % 41.59% 285.67% 84.26% 88.01% 39.99% 36.10% 100.00%
EY 16.09 2.34 7.95 7.61 16.76 18.57 6.70 15.71%
  YoY % 587.61% -70.57% 4.47% -54.59% -9.75% 177.16% -
  Horiz. % 240.15% 34.93% 118.66% 113.58% 250.15% 277.16% 100.00%
DY 1.35 1.25 1.52 2.15 3.19 0.00 3.66 -15.31%
  YoY % 8.00% -17.76% -29.30% -32.60% 0.00% 0.00% -
  Horiz. % 36.89% 34.15% 41.53% 58.74% 87.16% 0.00% 100.00%
P/NAPS 0.53 0.59 0.75 0.91 1.02 0.82 0.63 -2.84%
  YoY % -10.17% -21.33% -17.58% -10.78% 24.39% 30.16% -
  Horiz. % 84.13% 93.65% 119.05% 144.44% 161.90% 130.16% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 -
Price 1.3200 1.0200 1.3500 1.5400 5.5000 2.8800 1.8300 -
P/RPS 0.92 0.76 1.02 1.17 1.25 0.70 0.52 9.97%
  YoY % 21.05% -25.49% -12.82% -6.40% 78.57% 34.62% -
  Horiz. % 176.92% 146.15% 196.15% 225.00% 240.38% 134.62% 100.00%
P/EPS 8.33 40.66 12.87 13.06 7.85 5.54 15.02 -9.35%
  YoY % -79.51% 215.93% -1.45% 66.37% 41.70% -63.12% -
  Horiz. % 55.46% 270.71% 85.69% 86.95% 52.26% 36.88% 100.00%
EY 12.01 2.46 7.77 7.66 12.74 18.05 6.66 10.32%
  YoY % 388.21% -68.34% 1.44% -39.87% -29.42% 171.02% -
  Horiz. % 180.33% 36.94% 116.67% 115.02% 191.29% 271.02% 100.00%
DY 1.01 1.31 1.48 2.16 2.42 0.00 3.64 -19.23%
  YoY % -22.90% -11.49% -31.48% -10.74% 0.00% 0.00% -
  Horiz. % 27.75% 35.99% 40.66% 59.34% 66.48% 0.00% 100.00%
P/NAPS 0.71 0.57 0.76 0.91 1.34 0.85 0.63 2.01%
  YoY % 24.56% -25.00% -16.48% -32.09% 57.65% 34.92% -
  Horiz. % 112.70% 90.48% 120.63% 144.44% 212.70% 134.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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