Highlights

[LTKM] YoY Annualized Quarter Result on 2014-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     25.37%    YoY -     194.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 168,874 168,994 192,637 178,064 154,831 157,163 149,591 2.04%
  YoY % -0.07% -12.27% 8.18% 15.01% -1.48% 5.06% -
  Horiz. % 112.89% 112.97% 128.78% 119.03% 103.50% 105.06% 100.00%
PBT 18,603 16,882 59,438 36,171 12,240 19,297 23,596 -3.88%
  YoY % 10.19% -71.60% 64.33% 195.51% -36.57% -18.22% -
  Horiz. % 78.84% 71.55% 251.90% 153.29% 51.87% 81.78% 100.00%
Tax -6,135 -5,237 -13,304 -7,908 -2,665 -17,434 -7,584 -3.47%
  YoY % -17.15% 60.64% -68.23% -196.74% 84.71% -129.88% -
  Horiz. % 80.89% 69.05% 175.42% 104.27% 35.14% 229.88% 100.00%
NP 12,468 11,645 46,134 28,263 9,575 1,863 16,012 -4.08%
  YoY % 7.07% -74.76% 63.23% 195.17% 413.96% -88.36% -
  Horiz. % 77.87% 72.73% 288.12% 176.51% 59.80% 11.64% 100.00%
NP to SH 12,468 11,645 46,134 28,263 9,613 1,825 16,012 -4.08%
  YoY % 7.07% -74.76% 63.23% 194.01% 426.74% -88.60% -
  Horiz. % 77.87% 72.73% 288.12% 176.51% 60.04% 11.40% 100.00%
Tax Rate 32.98 % 31.02 % 22.38 % 21.86 % 21.77 % 90.35 % 32.14 % 0.43%
  YoY % 6.32% 38.61% 2.38% 0.41% -75.90% 181.11% -
  Horiz. % 102.61% 96.52% 69.63% 68.01% 67.73% 281.11% 100.00%
Total Cost 156,406 157,349 146,503 149,801 145,256 155,300 133,579 2.66%
  YoY % -0.60% 7.40% -2.20% 3.13% -6.47% 16.26% -
  Horiz. % 117.09% 117.79% 109.68% 112.14% 108.74% 116.26% 100.00%
Net Worth 238,090 222,477 221,606 158,287 133,144 123,978 125,860 11.20%
  YoY % 7.02% 0.39% 40.00% 18.88% 7.39% -1.50% -
  Horiz. % 189.17% 176.77% 176.07% 125.76% 105.79% 98.50% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 8,673 6,938 3,903 563 5,546 -
  YoY % 0.00% 0.00% 25.00% 77.77% 592.63% -89.84% -
  Horiz. % 0.00% 0.00% 156.38% 125.10% 70.37% 10.16% 100.00%
Div Payout % - % - % 18.80 % 24.55 % 40.60 % 30.88 % 34.64 % -
  YoY % 0.00% 0.00% -23.42% -39.53% 31.48% -10.85% -
  Horiz. % 0.00% 0.00% 54.27% 70.87% 117.21% 89.15% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 238,090 222,477 221,606 158,287 133,144 123,978 125,860 11.20%
  YoY % 7.02% 0.39% 40.00% 18.88% 7.39% -1.50% -
  Horiz. % 189.17% 176.77% 176.07% 125.76% 105.79% 98.50% 100.00%
NOSH 130,104 130,104 43,367 43,366 43,369 43,349 42,664 20.40%
  YoY % 0.00% 200.01% 0.00% -0.01% 0.05% 1.60% -
  Horiz. % 304.95% 304.95% 101.65% 101.65% 101.65% 101.60% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.38 % 6.89 % 23.95 % 15.87 % 6.18 % 1.19 % 10.70 % -6.00%
  YoY % 7.11% -71.23% 50.91% 156.80% 419.33% -88.88% -
  Horiz. % 68.97% 64.39% 223.83% 148.32% 57.76% 11.12% 100.00%
ROE 5.24 % 5.23 % 20.82 % 17.86 % 7.22 % 1.47 % 12.72 % -13.73%
  YoY % 0.19% -74.88% 16.57% 147.37% 391.16% -88.44% -
  Horiz. % 41.19% 41.12% 163.68% 140.41% 56.76% 11.56% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.80 129.89 444.20 410.60 357.00 362.55 350.62 -15.25%
  YoY % -0.07% -70.76% 8.18% 15.01% -1.53% 3.40% -
  Horiz. % 37.02% 37.05% 126.69% 117.11% 101.82% 103.40% 100.00%
EPS 9.58 8.95 106.38 65.17 22.17 4.21 37.53 -20.34%
  YoY % 7.04% -91.59% 63.23% 193.96% 426.60% -88.78% -
  Horiz. % 25.53% 23.85% 283.45% 173.65% 59.07% 11.22% 100.00%
DPS 0.00 0.00 20.00 16.00 9.00 1.30 13.00 -
  YoY % 0.00% 0.00% 25.00% 77.78% 592.31% -90.00% -
  Horiz. % 0.00% 0.00% 153.85% 123.08% 69.23% 10.00% 100.00%
NAPS 1.8300 1.7100 5.1100 3.6500 3.0700 2.8600 2.9500 -7.64%
  YoY % 7.02% -66.54% 40.00% 18.89% 7.34% -3.05% -
  Horiz. % 62.03% 57.97% 173.22% 123.73% 104.07% 96.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.80 129.89 148.06 136.86 119.01 120.80 114.98 2.04%
  YoY % -0.07% -12.27% 8.18% 15.00% -1.48% 5.06% -
  Horiz. % 112.89% 112.97% 128.77% 119.03% 103.50% 105.06% 100.00%
EPS 9.58 8.95 35.46 21.72 7.39 1.40 12.31 -4.09%
  YoY % 7.04% -74.76% 63.26% 193.91% 427.86% -88.63% -
  Horiz. % 77.82% 72.71% 288.06% 176.44% 60.03% 11.37% 100.00%
DPS 0.00 0.00 6.67 5.33 3.00 0.43 4.26 -
  YoY % 0.00% 0.00% 25.14% 77.67% 597.67% -89.91% -
  Horiz. % 0.00% 0.00% 156.57% 125.12% 70.42% 10.09% 100.00%
NAPS 1.8300 1.7100 1.7033 1.2166 1.0234 0.9529 0.9674 11.20%
  YoY % 7.02% 0.39% 40.00% 18.88% 7.40% -1.50% -
  Horiz. % 189.17% 176.76% 176.07% 125.76% 105.79% 98.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.2800 1.5900 5.7200 2.8500 1.8100 1.8600 1.8800 -
P/RPS 0.99 1.22 1.29 0.69 0.51 0.51 0.54 10.62%
  YoY % -18.85% -5.43% 86.96% 35.29% 0.00% -5.56% -
  Horiz. % 183.33% 225.93% 238.89% 127.78% 94.44% 94.44% 100.00%
P/EPS 13.36 17.76 5.38 4.37 8.17 44.18 5.01 17.74%
  YoY % -24.77% 230.11% 23.11% -46.51% -81.51% 781.84% -
  Horiz. % 266.67% 354.49% 107.39% 87.23% 163.07% 881.84% 100.00%
EY 7.49 5.63 18.60 22.87 12.25 2.26 19.96 -15.06%
  YoY % 33.04% -69.73% -18.67% 86.69% 442.04% -88.68% -
  Horiz. % 37.53% 28.21% 93.19% 114.58% 61.37% 11.32% 100.00%
DY 0.00 0.00 3.50 5.61 4.97 0.70 6.91 -
  YoY % 0.00% 0.00% -37.61% 12.88% 610.00% -89.87% -
  Horiz. % 0.00% 0.00% 50.65% 81.19% 71.92% 10.13% 100.00%
P/NAPS 0.70 0.93 1.12 0.78 0.59 0.65 0.64 1.50%
  YoY % -24.73% -16.96% 43.59% 32.20% -9.23% 1.56% -
  Horiz. % 109.38% 145.31% 175.00% 121.88% 92.19% 101.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 -
Price 1.7800 1.5600 6.3000 3.4600 1.8900 1.8500 2.0700 -
P/RPS 1.37 1.20 1.42 0.84 0.53 0.51 0.59 15.06%
  YoY % 14.17% -15.49% 69.05% 58.49% 3.92% -13.56% -
  Horiz. % 232.20% 203.39% 240.68% 142.37% 89.83% 86.44% 100.00%
P/EPS 18.57 17.43 5.92 5.31 8.53 43.94 5.52 22.39%
  YoY % 6.54% 194.43% 11.49% -37.75% -80.59% 696.01% -
  Horiz. % 336.41% 315.76% 107.25% 96.20% 154.53% 796.01% 100.00%
EY 5.38 5.74 16.89 18.84 11.73 2.28 18.13 -18.31%
  YoY % -6.27% -66.02% -10.35% 60.61% 414.47% -87.42% -
  Horiz. % 29.67% 31.66% 93.16% 103.92% 64.70% 12.58% 100.00%
DY 0.00 0.00 3.17 4.62 4.76 0.70 6.28 -
  YoY % 0.00% 0.00% -31.39% -2.94% 580.00% -88.85% -
  Horiz. % 0.00% 0.00% 50.48% 73.57% 75.80% 11.15% 100.00%
P/NAPS 0.97 0.91 1.23 0.95 0.62 0.65 0.70 5.58%
  YoY % 6.59% -26.02% 29.47% 53.23% -4.62% -7.14% -
  Horiz. % 138.57% 130.00% 175.71% 135.71% 88.57% 92.86% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS