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 - 130,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.47 33.67 33.05 37.02 32.75 28.56 29.41 2.68%
  YoY % 2.38% 1.88% -10.72% 13.04% 14.67% -2.89% -
  Horiz. % 117.21% 114.48% 112.38% 125.88% 111.36% 97.11% 100.00%
EPS 1.46 3.95 3.62 5.95 3.95 1.13 -5.18 -
  YoY % -63.04% 9.12% -39.16% 50.63% 249.56% 121.81% -
  Horiz. % -28.19% -76.25% -69.88% -114.86% -76.25% -21.81% 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 1.8114 1.7614 1.7014 1.3510 1.0879 0.9525 0.9238 11.87%
  YoY % 2.84% 3.53% 25.94% 24.18% 14.22% 3.11% -
  Horiz. % 196.08% 190.67% 184.17% 146.24% 117.76% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers