Highlights

[LTKM] YoY Quarter Result on 2014-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     8.41%    YoY -     50.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 44,813 43,769 42,968 48,127 42,569 37,124 38,238 2.68%
  YoY % 2.39% 1.86% -10.72% 13.06% 14.67% -2.91% -
  Horiz. % 117.19% 114.46% 112.37% 125.86% 111.33% 97.09% 100.00%
PBT 3,035 6,823 6,081 11,156 6,888 1,640 2,427 3.79%
  YoY % -55.52% 12.20% -45.49% 61.96% 320.00% -32.43% -
  Horiz. % 125.05% 281.13% 250.56% 459.66% 283.81% 67.57% 100.00%
Tax -1,131 -1,691 -1,373 -3,424 -1,747 -244 -9,156 -29.41%
  YoY % 33.12% -23.16% 59.90% -95.99% -615.98% 97.34% -
  Horiz. % 12.35% 18.47% 15.00% 37.40% 19.08% 2.66% 100.00%
NP 1,904 5,132 4,708 7,732 5,141 1,396 -6,729 -
  YoY % -62.90% 9.01% -39.11% 50.40% 268.27% 120.75% -
  Horiz. % -28.30% -76.27% -69.97% -114.91% -76.40% -20.75% 100.00%
NP to SH 1,904 5,132 4,708 7,732 5,141 1,466 -6,729 -
  YoY % -62.90% 9.01% -39.11% 50.40% 250.68% 121.79% -
  Horiz. % -28.30% -76.27% -69.97% -114.91% -76.40% -21.79% 100.00%
Tax Rate 37.27 % 24.78 % 22.58 % 30.69 % 25.36 % 14.88 % 377.26 % -31.98%
  YoY % 50.40% 9.74% -26.43% 21.02% 70.43% -96.06% -
  Horiz. % 9.88% 6.57% 5.99% 8.13% 6.72% 3.94% 100.00%
Total Cost 42,909 38,637 38,260 40,395 37,428 35,728 44,967 -0.78%
  YoY % 11.06% 0.99% -5.29% 7.93% 4.76% -20.55% -
  Horiz. % 95.42% 85.92% 85.08% 89.83% 83.23% 79.45% 100.00%
Net Worth 235,488 228,983 221,176 175,628 141,431 123,829 120,098 11.86%
  YoY % 2.84% 3.53% 25.93% 24.18% 14.22% 3.11% -
  Horiz. % 196.08% 190.66% 184.16% 146.24% 117.76% 103.11% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 235,488 228,983 221,176 175,628 141,431 123,829 120,098 11.86%
  YoY % 2.84% 3.53% 25.93% 24.18% 14.22% 3.11% -
  Horiz. % 196.08% 190.66% 184.16% 146.24% 117.76% 103.11% 100.00%
NOSH 130,104 130,104 130,104 43,365 43,383 43,372 43,356 20.08%
  YoY % 0.00% 0.00% 200.02% -0.04% 0.03% 0.04% -
  Horiz. % 300.08% 300.08% 300.08% 100.02% 100.06% 100.04% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.25 % 11.73 % 10.96 % 16.07 % 12.08 % 3.76 % -17.60 % -
  YoY % -63.77% 7.03% -31.80% 33.03% 221.28% 121.36% -
  Horiz. % -24.15% -66.65% -62.27% -91.31% -68.64% -21.36% 100.00%
ROE 0.81 % 2.24 % 2.13 % 4.40 % 3.63 % 1.18 % -5.60 % -
  YoY % -63.84% 5.16% -51.59% 21.21% 207.63% 121.07% -
  Horiz. % -14.46% -40.00% -38.04% -78.57% -64.82% -21.07% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.44 33.64 33.03 110.98 98.12 85.59 88.19 -14.49%
  YoY % 2.38% 1.85% -70.24% 13.11% 14.64% -2.95% -
  Horiz. % 39.05% 38.14% 37.45% 125.84% 111.26% 97.05% 100.00%
EPS 1.46 3.94 3.62 17.83 11.85 3.38 -15.52 -
  YoY % -62.94% 8.84% -79.70% 50.46% 250.59% 121.78% -
  Horiz. % -9.41% -25.39% -23.32% -114.88% -76.35% -21.78% 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 1.8100 1.7600 1.7000 4.0500 3.2600 2.8550 2.7700 -6.84%
  YoY % 2.84% 3.53% -58.02% 24.23% 14.19% 3.07% -
  Horiz. % 65.34% 63.54% 61.37% 146.21% 117.69% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.44 33.64 33.03 36.99 32.72 28.53 29.39 2.68%
  YoY % 2.38% 1.85% -10.71% 13.05% 14.69% -2.93% -
  Horiz. % 117.18% 114.46% 112.39% 125.86% 111.33% 97.07% 100.00%
EPS 1.46 3.94 3.62 5.94 3.95 1.13 -5.17 -
  YoY % -62.94% 8.84% -39.06% 50.38% 249.56% 121.86% -
  Horiz. % -28.24% -76.21% -70.02% -114.89% -76.40% -21.86% 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 1.8100 1.7600 1.7000 1.3499 1.0871 0.9518 0.9231 11.86%
  YoY % 2.84% 3.53% 25.94% 24.17% 14.22% 3.11% -
  Horiz. % 196.08% 190.66% 184.16% 146.24% 117.77% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.4200 1.3100 1.5200 4.8500 2.1000 1.7900 1.6600 -
P/RPS 4.12 3.89 4.60 4.37 2.14 2.09 1.88 13.96%
  YoY % 5.91% -15.43% 5.26% 104.21% 2.39% 11.17% -
  Horiz. % 219.15% 206.91% 244.68% 232.45% 113.83% 111.17% 100.00%
P/EPS 97.03 33.21 42.00 27.20 17.72 52.96 -10.70 -
  YoY % 192.17% -20.93% 54.41% 53.50% -66.54% 594.95% -
  Horiz. % -906.82% -310.37% -392.52% -254.21% -165.61% -494.95% 100.00%
EY 1.03 3.01 2.38 3.68 5.64 1.89 -9.35 -
  YoY % -65.78% 26.47% -35.33% -34.75% 198.41% 120.21% -
  Horiz. % -11.02% -32.19% -25.45% -39.36% -60.32% -20.21% 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 0.78 0.74 0.89 1.20 0.64 0.63 0.60 4.47%
  YoY % 5.41% -16.85% -25.83% 87.50% 1.59% 5.00% -
  Horiz. % 130.00% 123.33% 148.33% 200.00% 106.67% 105.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 -
Price 1.3000 1.2600 1.6600 4.6000 2.6500 1.8000 1.8600 -
P/RPS 3.77 3.75 5.03 4.14 2.70 2.10 2.11 10.15%
  YoY % 0.53% -25.45% 21.50% 53.33% 28.57% -0.47% -
  Horiz. % 178.67% 177.73% 238.39% 196.21% 127.96% 99.53% 100.00%
P/EPS 88.83 31.94 45.87 25.80 22.36 53.25 -11.98 -
  YoY % 178.12% -30.37% 77.79% 15.38% -58.01% 544.49% -
  Horiz. % -741.49% -266.61% -382.89% -215.36% -186.64% -444.49% 100.00%
EY 1.13 3.13 2.18 3.88 4.47 1.88 -8.34 -
  YoY % -63.90% 43.58% -43.81% -13.20% 137.77% 122.54% -
  Horiz. % -13.55% -37.53% -26.14% -46.52% -53.60% -22.54% 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 0.72 0.98 1.14 0.81 0.63 0.67 1.21%
  YoY % 0.00% -26.53% -14.04% 40.74% 28.57% -5.97% -
  Horiz. % 107.46% 107.46% 146.27% 170.15% 120.90% 94.03% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS