Highlights

[LTKM] YoY Cumulative 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 -     167.22%    YoY -     14.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 101,095 86,140 84,625 86,451 83,723 93,375 86,109 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 13,194 9,053 2,334 11,667 9,641 21,043 15,177 -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 -5,275 -3,337 -1,489 -3,466 -2,480 -6,179 -3,976 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 7,919 5,716 845 8,201 7,161 14,864 11,201 -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 7,919 5,716 845 8,201 7,161 14,864 11,201 -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 93,176 80,424 83,780 78,250 76,562 78,511 74,908 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 3.14 % 2.43 % 0.36 % 3.58 % 3.24 % 8.46 % 7.92 % -14.28%
  YoY % 29.22% 575.00% -89.94% 10.49% -61.70% 6.82% -
  Horiz. % 39.65% 30.68% 4.55% 45.20% 40.91% 106.82% 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 77.70 66.21 65.04 66.45 64.35 215.28 198.57 -14.47%
  YoY % 17.35% 1.80% -2.12% 3.26% -70.11% 8.42% -
  Horiz. % 39.13% 33.34% 32.75% 33.46% 32.41% 108.42% 100.00%
EPS 6.09 4.39 0.65 6.30 5.50 34.27 25.83 -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 77.70 66.21 65.04 66.45 64.35 71.77 66.18 2.71%
  YoY % 17.35% 1.80% -2.12% 3.26% -10.34% 8.45% -
  Horiz. % 117.41% 100.05% 98.28% 100.41% 97.23% 108.45% 100.00%
EPS 6.09 4.39 0.65 6.30 5.50 11.42 8.61 -5.61%
  YoY % 38.72% 575.38% -89.68% 14.55% -51.84% 32.64% -
  Horiz. % 70.73% 50.99% 7.55% 73.17% 63.88% 132.64% 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 1.74 1.31 2.18 1.97 2.36 2.25 1.06 8.61%
  YoY % 32.82% -39.91% 10.66% -16.53% 4.89% 112.26% -
  Horiz. % 164.15% 123.58% 205.66% 185.85% 222.64% 212.26% 100.00%
P/EPS 22.18 19.69 218.64 20.78 27.62 14.15 8.13 18.20%
  YoY % 12.65% -90.99% 952.17% -24.76% 95.19% 74.05% -
  Horiz. % 272.82% 242.19% 2,689.30% 255.60% 339.73% 174.05% 100.00%
EY 4.51 5.08 0.46 4.81 3.62 7.07 12.30 -15.39%
  YoY % -11.22% 1,004.35% -90.44% 32.87% -48.80% -42.52% -
  Horiz. % 36.67% 41.30% 3.74% 39.11% 29.43% 57.48% 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 1.54 1.25 2.00 1.90 2.58 2.14 1.33 2.47%
  YoY % 23.20% -37.50% 5.26% -26.36% 20.56% 60.90% -
  Horiz. % 115.79% 93.98% 150.38% 142.86% 193.98% 160.90% 100.00%
P/EPS 19.72 18.78 200.16 19.99 30.16 13.42 10.26 11.50%
  YoY % 5.01% -90.62% 901.30% -33.72% 124.74% 30.80% -
  Horiz. % 192.20% 183.04% 1,950.88% 194.83% 293.96% 130.80% 100.00%
EY 5.07 5.33 0.50 5.00 3.32 7.45 9.75 -10.32%
  YoY % -4.88% 966.00% -90.00% 50.60% -55.44% -23.59% -
  Horiz. % 52.00% 54.67% 5.13% 51.28% 34.05% 76.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS