Highlights

[LTKM] YoY Cumulative 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 -     53.28%    YoY -     34.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 130,526 129,240 128,651 142,651 133,339 114,293 118,307 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 5,848 15,385 15,371 32,663 23,541 4,986 16,014 -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 -3,400 -5,147 -3,863 -9,879 -6,633 -1,020 -15,072 -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 2,448 10,238 11,508 22,784 16,908 3,966 942 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 2,448 10,238 11,508 22,784 16,908 3,966 942 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 128,078 119,002 117,143 119,867 116,431 110,327 117,365 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 1,301 1,951 3,252 4,336 - 2,169 3,472 -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 1.05 % 4.45 % 5.20 % 12.85 % 11.47 % 3.15 % 0.75 % 5.76%
  YoY % -76.40% -14.42% -59.53% 12.03% 264.13% 320.00% -
  Horiz. % 140.00% 593.33% 693.33% 1,713.33% 1,529.33% 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 100.32 99.34 98.88 328.95 307.48 263.40 272.53 -15.33%
  YoY % 0.99% 0.47% -69.94% 6.98% 16.74% -3.35% -
  Horiz. % 36.81% 36.45% 36.28% 120.70% 112.82% 96.65% 100.00%
EPS 1.88 7.87 8.85 52.54 38.99 9.14 2.18 -2.44%
  YoY % -76.11% -11.07% -83.16% 34.75% 326.59% 319.27% -
  Horiz. % 86.24% 361.01% 405.96% 2,410.09% 1,788.53% 419.27% 100.00%
DPS 1.00 1.50 2.50 10.00 0.00 5.00 8.00 -29.27%
  YoY % -33.33% -40.00% -75.00% 0.00% 0.00% -37.50% -
  Horiz. % 12.50% 18.75% 31.25% 125.00% 0.00% 62.50% 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 100.32 99.34 98.88 109.64 102.49 87.85 90.93 1.65%
  YoY % 0.99% 0.47% -9.81% 6.98% 16.66% -3.39% -
  Horiz. % 110.33% 109.25% 108.74% 120.58% 112.71% 96.61% 100.00%
EPS 1.88 7.87 8.85 17.51 13.00 3.05 0.72 17.33%
  YoY % -76.11% -11.07% -49.46% 34.69% 326.23% 323.61% -
  Horiz. % 261.11% 1,093.06% 1,229.17% 2,431.94% 1,805.56% 423.61% 100.00%
DPS 1.00 1.50 2.50 3.33 0.00 1.67 2.67 -15.09%
  YoY % -33.33% -40.00% -24.92% 0.00% 0.00% -37.45% -
  Horiz. % 37.45% 56.18% 93.63% 124.72% 0.00% 62.55% 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 1.07 1.33 1.57 1.27 0.91 0.69 0.65 8.65%
  YoY % -19.55% -15.29% 23.62% 39.56% 31.88% 6.15% -
  Horiz. % 164.62% 204.62% 241.54% 195.38% 140.00% 106.15% 100.00%
P/EPS 56.87 16.77 17.52 7.96 7.18 19.91 82.03 -5.92%
  YoY % 239.12% -4.28% 120.10% 10.86% -63.94% -75.73% -
  Horiz. % 69.33% 20.44% 21.36% 9.70% 8.75% 24.27% 100.00%
EY 1.76 5.96 5.71 12.57 13.93 5.02 1.22 6.29%
  YoY % -70.47% 4.38% -54.57% -9.76% 177.49% 311.48% -
  Horiz. % 144.26% 488.52% 468.03% 1,030.33% 1,141.80% 411.48% 100.00%
DY 0.93 1.14 1.61 2.39 0.00 2.75 4.49 -23.06%
  YoY % -18.42% -29.19% -32.64% 0.00% 0.00% -38.75% -
  Horiz. % 20.71% 25.39% 35.86% 53.23% 0.00% 61.25% 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 1.02 1.36 1.56 1.67 0.94 0.69 0.70 6.47%
  YoY % -25.00% -12.82% -6.59% 77.66% 36.23% -1.43% -
  Horiz. % 145.71% 194.29% 222.86% 238.57% 134.29% 98.57% 100.00%
P/EPS 54.21 17.16 17.41 10.47 7.39 20.02 87.56 -7.67%
  YoY % 215.91% -1.44% 66.28% 41.68% -63.09% -77.14% -
  Horiz. % 61.91% 19.60% 19.88% 11.96% 8.44% 22.86% 100.00%
EY 1.84 5.83 5.74 9.55 13.54 4.99 1.14 8.30%
  YoY % -68.44% 1.57% -39.90% -29.47% 171.34% 337.72% -
  Horiz. % 161.40% 511.40% 503.51% 837.72% 1,187.72% 437.72% 100.00%
DY 0.98 1.11 1.62 1.82 0.00 2.73 4.21 -21.55%
  YoY % -11.71% -31.48% -10.99% 0.00% 0.00% -35.15% -
  Horiz. % 23.28% 26.37% 38.48% 43.23% 0.00% 64.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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