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 - 130,102
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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers