Highlights

[LTKM] YoY Cumulative Quarter Result on 2013-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     84.83%    YoY -     465.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,451 83,723 93,375 86,109 73,627 76,629 72,333 3.01%
  YoY % 3.26% -10.34% 8.44% 16.95% -3.92% 5.94% -
  Horiz. % 119.52% 115.75% 129.09% 119.05% 101.79% 105.94% 100.00%
PBT 11,667 9,641 21,043 15,177 2,399 7,550 10,222 2.23%
  YoY % 21.01% -54.18% 38.65% 532.64% -68.23% -26.14% -
  Horiz. % 114.14% 94.32% 205.86% 148.47% 23.47% 73.86% 100.00%
Tax -3,466 -2,480 -6,179 -3,976 -475 -11,956 -2,932 2.83%
  YoY % -39.76% 59.86% -55.41% -737.05% 96.03% -307.78% -
  Horiz. % 118.21% 84.58% 210.74% 135.61% 16.20% 407.78% 100.00%
NP 8,201 7,161 14,864 11,201 1,924 -4,406 7,290 1.98%
  YoY % 14.52% -51.82% 32.70% 482.17% 143.67% -160.44% -
  Horiz. % 112.50% 98.23% 203.90% 153.65% 26.39% -60.44% 100.00%
NP to SH 8,201 7,161 14,864 11,201 1,981 -4,406 7,290 1.98%
  YoY % 14.52% -51.82% 32.70% 465.42% 144.96% -160.44% -
  Horiz. % 112.50% 98.23% 203.90% 153.65% 27.17% -60.44% 100.00%
Tax Rate 29.71 % 25.72 % 29.36 % 26.20 % 19.80 % 158.36 % 28.68 % 0.59%
  YoY % 15.51% -12.40% 12.06% 32.32% -87.50% 452.16% -
  Horiz. % 103.59% 89.68% 102.37% 91.35% 69.04% 552.16% 100.00%
Total Cost 78,250 76,562 78,511 74,908 71,703 81,035 65,043 3.13%
  YoY % 2.20% -2.48% 4.81% 4.47% -11.52% 24.59% -
  Horiz. % 120.31% 117.71% 120.71% 115.17% 110.24% 124.59% 100.00%
Net Worth 228,983 221,176 175,661 141,367 123,758 120,006 119,383 11.46%
  YoY % 3.53% 25.91% 24.26% 14.23% 3.13% 0.52% -
  Horiz. % 191.80% 185.27% 147.14% 118.41% 103.66% 100.52% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 228,983 221,176 175,661 141,367 123,758 120,006 119,383 11.46%
  YoY % 3.53% 25.91% 24.26% 14.23% 3.13% 0.52% -
  Horiz. % 191.80% 185.27% 147.14% 118.41% 103.66% 100.52% 100.00%
NOSH 130,104 130,104 43,373 43,364 43,347 43,323 42,334 20.56%
  YoY % 0.00% 199.96% 0.02% 0.04% 0.06% 2.34% -
  Horiz. % 307.32% 307.32% 102.45% 102.43% 102.39% 102.34% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.49 % 8.55 % 15.92 % 13.01 % 2.61 % -5.75 % 10.08 % -1.00%
  YoY % 10.99% -46.29% 22.37% 398.47% 145.39% -157.04% -
  Horiz. % 94.15% 84.82% 157.94% 129.07% 25.89% -57.04% 100.00%
ROE 3.58 % 3.24 % 8.46 % 7.92 % 1.60 % -3.67 % 6.11 % -8.52%
  YoY % 10.49% -61.70% 6.82% 395.00% 143.60% -160.07% -
  Horiz. % 58.59% 53.03% 138.46% 129.62% 26.19% -60.07% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.45 64.35 215.28 198.57 169.85 176.88 170.86 -14.55%
  YoY % 3.26% -70.11% 8.42% 16.91% -3.97% 3.52% -
  Horiz. % 38.89% 37.66% 126.00% 116.22% 99.41% 103.52% 100.00%
EPS 6.30 5.50 34.27 25.83 4.57 -10.17 17.22 -15.42%
  YoY % 14.55% -83.95% 32.68% 465.21% 144.94% -159.06% -
  Horiz. % 36.59% 31.94% 199.01% 150.00% 26.54% -59.06% 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 1.7600 1.7000 4.0500 3.2600 2.8550 2.7700 2.8200 -7.55%
  YoY % 3.53% -58.02% 24.23% 14.19% 3.07% -1.77% -
  Horiz. % 62.41% 60.28% 143.62% 115.60% 101.24% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.45 64.35 71.77 66.18 56.59 58.90 55.60 3.01%
  YoY % 3.26% -10.34% 8.45% 16.95% -3.92% 5.94% -
  Horiz. % 119.51% 115.74% 129.08% 119.03% 101.78% 105.94% 100.00%
EPS 6.30 5.50 11.42 8.61 1.52 -3.39 5.60 1.98%
  YoY % 14.55% -51.84% 32.64% 466.45% 144.84% -160.54% -
  Horiz. % 112.50% 98.21% 203.93% 153.75% 27.14% -60.54% 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 1.7600 1.7000 1.3502 1.0866 0.9512 0.9224 0.9176 11.46%
  YoY % 3.53% 25.91% 24.26% 14.23% 3.12% 0.52% -
  Horiz. % 191.80% 185.27% 147.14% 118.42% 103.66% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3100 1.5200 4.8500 2.1000 1.7900 1.6600 1.8200 -
P/RPS 1.97 2.36 2.25 1.06 1.05 0.94 1.07 10.70%
  YoY % -16.53% 4.89% 112.26% 0.95% 11.70% -12.15% -
  Horiz. % 184.11% 220.56% 210.28% 99.07% 98.13% 87.85% 100.00%
P/EPS 20.78 27.62 14.15 8.13 39.17 -16.32 10.57 11.91%
  YoY % -24.76% 95.19% 74.05% -79.24% 340.01% -254.40% -
  Horiz. % 196.59% 261.31% 133.87% 76.92% 370.58% -154.40% 100.00%
EY 4.81 3.62 7.07 12.30 2.55 -6.13 9.46 -10.65%
  YoY % 32.87% -48.80% -42.52% 382.35% 141.60% -164.80% -
  Horiz. % 50.85% 38.27% 74.74% 130.02% 26.96% -64.80% 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 0.74 0.89 1.20 0.64 0.63 0.60 0.65 2.18%
  YoY % -16.85% -25.83% 87.50% 1.59% 5.00% -7.69% -
  Horiz. % 113.85% 136.92% 184.62% 98.46% 96.92% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 -
Price 1.2600 1.6600 4.6000 2.6500 1.8000 1.8600 1.8600 -
P/RPS 1.90 2.58 2.14 1.33 1.06 1.05 1.09 9.69%
  YoY % -26.36% 20.56% 60.90% 25.47% 0.95% -3.67% -
  Horiz. % 174.31% 236.70% 196.33% 122.02% 97.25% 96.33% 100.00%
P/EPS 19.99 30.16 13.42 10.26 39.39 -18.29 10.80 10.80%
  YoY % -33.72% 124.74% 30.80% -73.95% 315.36% -269.35% -
  Horiz. % 185.09% 279.26% 124.26% 95.00% 364.72% -169.35% 100.00%
EY 5.00 3.32 7.45 9.75 2.54 -5.47 9.26 -9.75%
  YoY % 50.60% -55.44% -23.59% 283.86% 146.44% -159.07% -
  Horiz. % 54.00% 35.85% 80.45% 105.29% 27.43% -59.07% 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 0.98 1.14 0.81 0.63 0.67 0.66 1.46%
  YoY % -26.53% -14.04% 40.74% 28.57% -5.97% 1.52% -
  Horiz. % 109.09% 148.48% 172.73% 122.73% 95.45% 101.52% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers