Highlights

[LTKM] YoY Quarter Result on 2013-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -15.17%    YoY -     250.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 43,769 42,968 48,127 42,569 37,124 38,238 38,313 2.24%
  YoY % 1.86% -10.72% 13.06% 14.67% -2.91% -0.20% -
  Horiz. % 114.24% 112.15% 125.62% 111.11% 96.90% 99.80% 100.00%
PBT 6,823 6,081 11,156 6,888 1,640 2,427 6,646 0.44%
  YoY % 12.20% -45.49% 61.96% 320.00% -32.43% -63.48% -
  Horiz. % 102.66% 91.50% 167.86% 103.64% 24.68% 36.52% 100.00%
Tax -1,691 -1,373 -3,424 -1,747 -244 -9,156 -1,799 -1.03%
  YoY % -23.16% 59.90% -95.99% -615.98% 97.34% -408.95% -
  Horiz. % 94.00% 76.32% 190.33% 97.11% 13.56% 508.95% 100.00%
NP 5,132 4,708 7,732 5,141 1,396 -6,729 4,847 0.96%
  YoY % 9.01% -39.11% 50.40% 268.27% 120.75% -238.83% -
  Horiz. % 105.88% 97.13% 159.52% 106.07% 28.80% -138.83% 100.00%
NP to SH 5,132 4,708 7,732 5,141 1,466 -6,729 4,847 0.96%
  YoY % 9.01% -39.11% 50.40% 250.68% 121.79% -238.83% -
  Horiz. % 105.88% 97.13% 159.52% 106.07% 30.25% -138.83% 100.00%
Tax Rate 24.78 % 22.58 % 30.69 % 25.36 % 14.88 % 377.26 % 27.07 % -1.46%
  YoY % 9.74% -26.43% 21.02% 70.43% -96.06% 1,293.65% -
  Horiz. % 91.54% 83.41% 113.37% 93.68% 54.97% 1,393.65% 100.00%
Total Cost 38,637 38,260 40,395 37,428 35,728 44,967 33,466 2.42%
  YoY % 0.99% -5.29% 7.93% 4.76% -20.55% 34.37% -
  Horiz. % 115.45% 114.32% 120.70% 111.84% 106.76% 134.37% 100.00%
Net Worth 228,983 221,176 175,628 141,431 123,829 120,098 119,794 11.39%
  YoY % 3.53% 25.93% 24.18% 14.22% 3.11% 0.25% -
  Horiz. % 191.15% 184.63% 146.61% 118.06% 103.37% 100.25% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 228,983 221,176 175,628 141,431 123,829 120,098 119,794 11.39%
  YoY % 3.53% 25.93% 24.18% 14.22% 3.11% 0.25% -
  Horiz. % 191.15% 184.63% 146.61% 118.06% 103.37% 100.25% 100.00%
NOSH 130,104 130,104 43,365 43,383 43,372 43,356 42,480 20.49%
  YoY % 0.00% 200.02% -0.04% 0.03% 0.04% 2.06% -
  Horiz. % 306.27% 306.27% 102.08% 102.13% 102.10% 102.06% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.73 % 10.96 % 16.07 % 12.08 % 3.76 % -17.60 % 12.65 % -1.25%
  YoY % 7.03% -31.80% 33.03% 221.28% 121.36% -239.13% -
  Horiz. % 92.73% 86.64% 127.04% 95.49% 29.72% -139.13% 100.00%
ROE 2.24 % 2.13 % 4.40 % 3.63 % 1.18 % -5.60 % 4.05 % -9.39%
  YoY % 5.16% -51.59% 21.21% 207.63% 121.07% -238.27% -
  Horiz. % 55.31% 52.59% 108.64% 89.63% 29.14% -138.27% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.64 33.03 110.98 98.12 85.59 88.19 90.19 -15.14%
  YoY % 1.85% -70.24% 13.11% 14.64% -2.95% -2.22% -
  Horiz. % 37.30% 36.62% 123.05% 108.79% 94.90% 97.78% 100.00%
EPS 3.94 3.62 17.83 11.85 3.38 -15.52 11.41 -16.23%
  YoY % 8.84% -79.70% 50.46% 250.59% 121.78% -236.02% -
  Horiz. % 34.53% 31.73% 156.27% 103.86% 29.62% -136.02% 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 1.7600 1.7000 4.0500 3.2600 2.8550 2.7700 2.8200 -7.55%
  YoY % 3.53% -58.02% 24.23% 14.19% 3.07% -1.77% -
  Horiz. % 62.41% 60.28% 143.62% 115.60% 101.24% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.64 33.03 36.99 32.72 28.53 29.39 29.45 2.24%
  YoY % 1.85% -10.71% 13.05% 14.69% -2.93% -0.20% -
  Horiz. % 114.23% 112.16% 125.60% 111.10% 96.88% 99.80% 100.00%
EPS 3.94 3.62 5.94 3.95 1.13 -5.17 3.73 0.92%
  YoY % 8.84% -39.06% 50.38% 249.56% 121.86% -238.61% -
  Horiz. % 105.63% 97.05% 159.25% 105.90% 30.29% -138.61% 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 1.7600 1.7000 1.3499 1.0871 0.9518 0.9231 0.9208 11.39%
  YoY % 3.53% 25.94% 24.17% 14.22% 3.11% 0.25% -
  Horiz. % 191.14% 184.62% 146.60% 118.06% 103.37% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3100 1.5200 4.8500 2.1000 1.7900 1.6600 1.8200 -
P/RPS 3.89 4.60 4.37 2.14 2.09 1.88 2.02 11.53%
  YoY % -15.43% 5.26% 104.21% 2.39% 11.17% -6.93% -
  Horiz. % 192.57% 227.72% 216.34% 105.94% 103.47% 93.07% 100.00%
P/EPS 33.21 42.00 27.20 17.72 52.96 -10.70 15.95 12.99%
  YoY % -20.93% 54.41% 53.50% -66.54% 594.95% -167.08% -
  Horiz. % 208.21% 263.32% 170.53% 111.10% 332.04% -67.08% 100.00%
EY 3.01 2.38 3.68 5.64 1.89 -9.35 6.27 -11.50%
  YoY % 26.47% -35.33% -34.75% 198.41% 120.21% -249.12% -
  Horiz. % 48.01% 37.96% 58.69% 89.95% 30.14% -149.12% 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 0.74 0.89 1.20 0.64 0.63 0.60 0.65 2.18%
  YoY % -16.85% -25.83% 87.50% 1.59% 5.00% -7.69% -
  Horiz. % 113.85% 136.92% 184.62% 98.46% 96.92% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 -
Price 1.2600 1.6600 4.6000 2.6500 1.8000 1.8600 1.8600 -
P/RPS 3.75 5.03 4.14 2.70 2.10 2.11 2.06 10.49%
  YoY % -25.45% 21.50% 53.33% 28.57% -0.47% 2.43% -
  Horiz. % 182.04% 244.17% 200.97% 131.07% 101.94% 102.43% 100.00%
P/EPS 31.94 45.87 25.80 22.36 53.25 -11.98 16.30 11.85%
  YoY % -30.37% 77.79% 15.38% -58.01% 544.49% -173.50% -
  Horiz. % 195.95% 281.41% 158.28% 137.18% 326.69% -73.50% 100.00%
EY 3.13 2.18 3.88 4.47 1.88 -8.34 6.13 -10.59%
  YoY % 43.58% -43.81% -13.20% 137.77% 122.54% -236.05% -
  Horiz. % 51.06% 35.56% 63.30% 72.92% 30.67% -136.05% 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 0.72 0.98 1.14 0.81 0.63 0.67 0.66 1.46%
  YoY % -26.53% -14.04% 40.74% 28.57% -5.97% 1.52% -
  Horiz. % 109.09% 148.48% 172.73% 122.73% 95.45% 101.52% 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
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

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