Highlights

[LTKM] YoY Quarter Result on 2014-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -37.33%    YoY -     17.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 39,812 42,682 40,755 45,248 43,540 36,503 38,391 0.61%
  YoY % -6.72% 4.73% -9.93% 3.92% 19.28% -4.92% -
  Horiz. % 103.70% 111.18% 106.16% 117.86% 113.41% 95.08% 100.00%
PBT -701 4,844 3,557 9,887 8,289 759 5,123 -
  YoY % -114.47% 36.18% -64.02% 19.28% 992.09% -85.18% -
  Horiz. % -13.68% 94.55% 69.43% 192.99% 161.80% 14.82% 100.00%
Tax -358 -1,775 -1,106 -2,755 -2,229 -244 -2,800 -29.00%
  YoY % 79.83% -60.49% 59.85% -23.60% -813.52% 91.29% -
  Horiz. % 12.79% 63.39% 39.50% 98.39% 79.61% 8.71% 100.00%
NP -1,059 3,069 2,451 7,132 6,060 515 2,323 -
  YoY % -134.51% 25.21% -65.63% 17.69% 1,076.70% -77.83% -
  Horiz. % -45.59% 132.11% 105.51% 307.02% 260.87% 22.17% 100.00%
NP to SH -1,059 3,069 2,451 7,132 6,060 515 2,323 -
  YoY % -134.51% 25.21% -65.63% 17.69% 1,076.70% -77.83% -
  Horiz. % -45.59% 132.11% 105.51% 307.02% 260.87% 22.17% 100.00%
Tax Rate - % 36.64 % 31.09 % 27.86 % 26.89 % 32.15 % 54.66 % -
  YoY % 0.00% 17.85% 11.59% 3.61% -16.36% -41.18% -
  Horiz. % 0.00% 67.03% 56.88% 50.97% 49.20% 58.82% 100.00%
Total Cost 40,871 39,613 38,304 38,116 37,480 35,988 36,068 2.10%
  YoY % 3.18% 3.42% 0.49% 1.70% 4.15% -0.22% -
  Horiz. % 113.32% 109.83% 106.20% 105.68% 103.91% 99.78% 100.00%
Net Worth 238,090 225,079 222,477 166,052 139,245 124,205 129,776 10.63%
  YoY % 5.78% 1.17% 33.98% 19.25% 12.11% -4.29% -
  Horiz. % 183.46% 173.44% 171.43% 127.95% 107.30% 95.71% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 238,090 225,079 222,477 166,052 139,245 124,205 129,776 10.63%
  YoY % 5.78% 1.17% 33.98% 19.25% 12.11% -4.29% -
  Horiz. % 183.46% 173.44% 171.43% 127.95% 107.30% 95.71% 100.00%
NOSH 130,104 130,104 130,104 43,355 43,378 43,277 43,258 20.12%
  YoY % 0.00% 0.00% 200.09% -0.05% 0.23% 0.04% -
  Horiz. % 300.76% 300.76% 300.76% 100.22% 100.28% 100.04% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -2.66 % 7.19 % 6.01 % 15.76 % 13.92 % 1.41 % 6.05 % -
  YoY % -137.00% 19.63% -61.87% 13.22% 887.23% -76.69% -
  Horiz. % -43.97% 118.84% 99.34% 260.50% 230.08% 23.31% 100.00%
ROE -0.44 % 1.36 % 1.10 % 4.30 % 4.35 % 0.41 % 1.79 % -
  YoY % -132.35% 23.64% -74.42% -1.15% 960.98% -77.09% -
  Horiz. % -24.58% 75.98% 61.45% 240.22% 243.02% 22.91% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.60 32.81 31.32 104.36 100.37 84.35 88.75 -16.25%
  YoY % -6.74% 4.76% -69.99% 3.98% 18.99% -4.96% -
  Horiz. % 34.48% 36.97% 35.29% 117.59% 113.09% 95.04% 100.00%
EPS -0.81 2.36 1.88 16.45 13.97 1.19 5.37 -
  YoY % -134.32% 25.53% -88.57% 17.75% 1,073.95% -77.84% -
  Horiz. % -15.08% 43.95% 35.01% 306.33% 260.15% 22.16% 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 1.8300 1.7300 1.7100 3.8300 3.2100 2.8700 3.0000 -7.90%
  YoY % 5.78% 1.17% -55.35% 19.31% 11.85% -4.33% -
  Horiz. % 61.00% 57.67% 57.00% 127.67% 107.00% 95.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.60 32.81 31.32 34.78 33.47 28.06 29.51 0.61%
  YoY % -6.74% 4.76% -9.95% 3.91% 19.28% -4.91% -
  Horiz. % 103.69% 111.18% 106.13% 117.86% 113.42% 95.09% 100.00%
EPS -0.81 2.36 1.88 5.48 4.66 0.40 1.79 -
  YoY % -134.32% 25.53% -65.69% 17.60% 1,065.00% -77.65% -
  Horiz. % -45.25% 131.84% 105.03% 306.15% 260.34% 22.35% 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 1.8300 1.7300 1.7100 1.2763 1.0703 0.9547 0.9975 10.63%
  YoY % 5.78% 1.17% 33.98% 19.25% 12.11% -4.29% -
  Horiz. % 183.46% 173.43% 171.43% 127.95% 107.30% 95.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.7700 1.4100 2.1400 3.4500 1.9000 1.8600 1.9400 -
P/RPS 5.78 4.30 6.83 3.31 1.89 2.21 2.19 17.54%
  YoY % 34.42% -37.04% 106.34% 75.13% -14.48% 0.91% -
  Horiz. % 263.93% 196.35% 311.87% 151.14% 86.30% 100.91% 100.00%
P/EPS -217.45 59.77 113.60 20.97 13.60 156.30 36.13 -
  YoY % -463.81% -47.39% 441.73% 54.19% -91.30% 332.60% -
  Horiz. % -601.85% 165.43% 314.42% 58.04% 37.64% 432.60% 100.00%
EY -0.46 1.67 0.88 4.77 7.35 0.64 2.77 -
  YoY % -127.54% 89.77% -81.55% -35.10% 1,048.44% -76.90% -
  Horiz. % -16.61% 60.29% 31.77% 172.20% 265.34% 23.10% 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 0.97 0.82 1.25 0.90 0.59 0.65 0.65 6.89%
  YoY % 18.29% -34.40% 38.89% 52.54% -9.23% 0.00% -
  Horiz. % 149.23% 126.15% 192.31% 138.46% 90.77% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 1.4900 1.4100 1.5700 4.5000 1.9800 1.7900 1.9700 -
P/RPS 4.87 4.30 5.01 4.31 1.97 2.12 2.22 13.98%
  YoY % 13.26% -14.17% 16.24% 118.78% -7.08% -4.50% -
  Horiz. % 219.37% 193.69% 225.68% 194.14% 88.74% 95.50% 100.00%
P/EPS -183.05 59.77 83.34 27.36 14.17 150.42 36.69 -
  YoY % -406.26% -28.28% 204.61% 93.08% -90.58% 309.98% -
  Horiz. % -498.91% 162.91% 227.15% 74.57% 38.62% 409.98% 100.00%
EY -0.55 1.67 1.20 3.66 7.06 0.66 2.73 -
  YoY % -132.93% 39.17% -67.21% -48.16% 969.70% -75.82% -
  Horiz. % -20.15% 61.17% 43.96% 134.07% 258.61% 24.18% 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 0.81 0.82 0.92 1.17 0.62 0.62 0.66 3.47%
  YoY % -1.22% -10.87% -21.37% 88.71% 0.00% -6.06% -
  Horiz. % 122.73% 124.24% 139.39% 177.27% 93.94% 93.94% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers