Highlights

[LTKM] YoY Quarter Result on 2013-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     8.02%    YoY -     1,076.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 42,682 40,755 45,248 43,540 36,503 38,391 34,020 3.85%
  YoY % 4.73% -9.93% 3.92% 19.28% -4.92% 12.85% -
  Horiz. % 125.46% 119.80% 133.00% 127.98% 107.30% 112.85% 100.00%
PBT 4,844 3,557 9,887 8,289 759 5,123 3,576 5.18%
  YoY % 36.18% -64.02% 19.28% 992.09% -85.18% 43.26% -
  Horiz. % 135.46% 99.47% 276.48% 231.80% 21.22% 143.26% 100.00%
Tax -1,775 -1,106 -2,755 -2,229 -244 -2,800 -1,133 7.76%
  YoY % -60.49% 59.85% -23.60% -813.52% 91.29% -147.13% -
  Horiz. % 156.66% 97.62% 243.16% 196.73% 21.54% 247.13% 100.00%
NP 3,069 2,451 7,132 6,060 515 2,323 2,443 3.87%
  YoY % 25.21% -65.63% 17.69% 1,076.70% -77.83% -4.91% -
  Horiz. % 125.62% 100.33% 291.94% 248.06% 21.08% 95.09% 100.00%
NP to SH 3,069 2,451 7,132 6,060 515 2,323 2,443 3.87%
  YoY % 25.21% -65.63% 17.69% 1,076.70% -77.83% -4.91% -
  Horiz. % 125.62% 100.33% 291.94% 248.06% 21.08% 95.09% 100.00%
Tax Rate 36.64 % 31.09 % 27.86 % 26.89 % 32.15 % 54.66 % 31.68 % 2.45%
  YoY % 17.85% 11.59% 3.61% -16.36% -41.18% 72.54% -
  Horiz. % 115.66% 98.14% 87.94% 84.88% 101.48% 172.54% 100.00%
Total Cost 39,613 38,304 38,116 37,480 35,988 36,068 31,577 3.85%
  YoY % 3.42% 0.49% 1.70% 4.15% -0.22% 14.22% -
  Horiz. % 125.45% 121.30% 120.71% 118.69% 113.97% 114.22% 100.00%
Net Worth 225,079 222,477 166,052 139,245 124,205 129,776 117,719 11.40%
  YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 10.24% -
  Horiz. % 191.20% 188.99% 141.06% 118.29% 105.51% 110.24% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 225,079 222,477 166,052 139,245 124,205 129,776 117,719 11.40%
  YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 10.24% -
  Horiz. % 191.20% 188.99% 141.06% 118.29% 105.51% 110.24% 100.00%
NOSH 130,104 130,104 43,355 43,378 43,277 43,258 42,193 20.62%
  YoY % 0.00% 200.09% -0.05% 0.23% 0.04% 2.53% -
  Horiz. % 308.35% 308.35% 102.75% 102.81% 102.57% 102.53% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.19 % 6.01 % 15.76 % 13.92 % 1.41 % 6.05 % 7.18 % 0.02%
  YoY % 19.63% -61.87% 13.22% 887.23% -76.69% -15.74% -
  Horiz. % 100.14% 83.70% 219.50% 193.87% 19.64% 84.26% 100.00%
ROE 1.36 % 1.10 % 4.30 % 4.35 % 0.41 % 1.79 % 2.08 % -6.83%
  YoY % 23.64% -74.42% -1.15% 960.98% -77.09% -13.94% -
  Horiz. % 65.38% 52.88% 206.73% 209.13% 19.71% 86.06% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.81 31.32 104.36 100.37 84.35 88.75 80.63 -13.91%
  YoY % 4.76% -69.99% 3.98% 18.99% -4.96% 10.07% -
  Horiz. % 40.69% 38.84% 129.43% 124.48% 104.61% 110.07% 100.00%
EPS 2.36 1.88 16.45 13.97 1.19 5.37 5.79 -13.88%
  YoY % 25.53% -88.57% 17.75% 1,073.95% -77.84% -7.25% -
  Horiz. % 40.76% 32.47% 284.11% 241.28% 20.55% 92.75% 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 1.7300 1.7100 3.8300 3.2100 2.8700 3.0000 2.7900 -7.65%
  YoY % 1.17% -55.35% 19.31% 11.85% -4.33% 7.53% -
  Horiz. % 62.01% 61.29% 137.28% 115.05% 102.87% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.81 31.32 34.78 33.47 28.06 29.51 26.15 3.85%
  YoY % 4.76% -9.95% 3.91% 19.28% -4.91% 12.85% -
  Horiz. % 125.47% 119.77% 133.00% 127.99% 107.30% 112.85% 100.00%
EPS 2.36 1.88 5.48 4.66 0.40 1.79 1.88 3.86%
  YoY % 25.53% -65.69% 17.60% 1,065.00% -77.65% -4.79% -
  Horiz. % 125.53% 100.00% 291.49% 247.87% 21.28% 95.21% 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 1.7300 1.7100 1.2763 1.0703 0.9547 0.9975 0.9048 11.40%
  YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 10.25% -
  Horiz. % 191.20% 188.99% 141.06% 118.29% 105.52% 110.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.4100 2.1400 3.4500 1.9000 1.8600 1.9400 1.6900 -
P/RPS 4.30 6.83 3.31 1.89 2.21 2.19 2.10 12.67%
  YoY % -37.04% 106.34% 75.13% -14.48% 0.91% 4.29% -
  Horiz. % 204.76% 325.24% 157.62% 90.00% 105.24% 104.29% 100.00%
P/EPS 59.77 113.60 20.97 13.60 156.30 36.13 29.19 12.67%
  YoY % -47.39% 441.73% 54.19% -91.30% 332.60% 23.78% -
  Horiz. % 204.76% 389.17% 71.84% 46.59% 535.46% 123.78% 100.00%
EY 1.67 0.88 4.77 7.35 0.64 2.77 3.43 -11.29%
  YoY % 89.77% -81.55% -35.10% 1,048.44% -76.90% -19.24% -
  Horiz. % 48.69% 25.66% 139.07% 214.29% 18.66% 80.76% 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 0.82 1.25 0.90 0.59 0.65 0.65 0.61 5.05%
  YoY % -34.40% 38.89% 52.54% -9.23% 0.00% 6.56% -
  Horiz. % 134.43% 204.92% 147.54% 96.72% 106.56% 106.56% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 -
Price 1.4100 1.5700 4.5000 1.9800 1.7900 1.9700 2.2000 -
P/RPS 4.30 5.01 4.31 1.97 2.12 2.22 2.73 7.86%
  YoY % -14.17% 16.24% 118.78% -7.08% -4.50% -18.68% -
  Horiz. % 157.51% 183.52% 157.88% 72.16% 77.66% 81.32% 100.00%
P/EPS 59.77 83.34 27.36 14.17 150.42 36.69 38.00 7.83%
  YoY % -28.28% 204.61% 93.08% -90.58% 309.98% -3.45% -
  Horiz. % 157.29% 219.32% 72.00% 37.29% 395.84% 96.55% 100.00%
EY 1.67 1.20 3.66 7.06 0.66 2.73 2.63 -7.28%
  YoY % 39.17% -67.21% -48.16% 969.70% -75.82% 3.80% -
  Horiz. % 63.50% 45.63% 139.16% 268.44% 25.10% 103.80% 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 0.82 0.92 1.17 0.62 0.62 0.66 0.79 0.62%
  YoY % -10.87% -21.37% 88.71% 0.00% -6.06% -16.46% -
  Horiz. % 103.80% 116.46% 148.10% 78.48% 78.48% 83.54% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers