Highlights

[LTKM] YoY Quarter Result on 2015-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     92.08%    YoY -     -39.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 46,716 44,813 43,769 42,968 48,127 42,569 37,124 3.90%
  YoY % 4.25% 2.39% 1.86% -10.72% 13.06% 14.67% -
  Horiz. % 125.84% 120.71% 117.90% 115.74% 129.64% 114.67% 100.00%
PBT 10,372 3,035 6,823 6,081 11,156 6,888 1,640 35.97%
  YoY % 241.75% -55.52% 12.20% -45.49% 61.96% 320.00% -
  Horiz. % 632.44% 185.06% 416.04% 370.79% 680.24% 420.00% 100.00%
Tax -2,774 -1,131 -1,691 -1,373 -3,424 -1,747 -244 49.92%
  YoY % -145.27% 33.12% -23.16% 59.90% -95.99% -615.98% -
  Horiz. % 1,136.89% 463.52% 693.03% 562.70% 1,403.28% 715.98% 100.00%
NP 7,598 1,904 5,132 4,708 7,732 5,141 1,396 32.61%
  YoY % 299.05% -62.90% 9.01% -39.11% 50.40% 268.27% -
  Horiz. % 544.27% 136.39% 367.62% 337.25% 553.87% 368.27% 100.00%
NP to SH 7,598 1,904 5,132 4,708 7,732 5,141 1,466 31.53%
  YoY % 299.05% -62.90% 9.01% -39.11% 50.40% 250.68% -
  Horiz. % 518.28% 129.88% 350.07% 321.15% 527.42% 350.68% 100.00%
Tax Rate 26.75 % 37.27 % 24.78 % 22.58 % 30.69 % 25.36 % 14.88 % 10.26%
  YoY % -28.23% 50.40% 9.74% -26.43% 21.02% 70.43% -
  Horiz. % 179.77% 250.47% 166.53% 151.75% 206.25% 170.43% 100.00%
Total Cost 39,118 42,909 38,637 38,260 40,395 37,428 35,728 1.52%
  YoY % -8.83% 11.06% 0.99% -5.29% 7.93% 4.76% -
  Horiz. % 109.49% 120.10% 108.14% 107.09% 113.06% 104.76% 100.00%
Net Worth 235,488 235,488 228,983 221,176 175,628 141,431 123,829 11.30%
  YoY % 0.00% 2.84% 3.53% 25.93% 24.18% 14.22% -
  Horiz. % 190.17% 190.17% 184.92% 178.61% 141.83% 114.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 235,488 235,488 228,983 221,176 175,628 141,431 123,829 11.30%
  YoY % 0.00% 2.84% 3.53% 25.93% 24.18% 14.22% -
  Horiz. % 190.17% 190.17% 184.92% 178.61% 141.83% 114.22% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,365 43,383 43,372 20.08%
  YoY % 0.00% 0.00% 0.00% 200.02% -0.04% 0.03% -
  Horiz. % 299.97% 299.97% 299.97% 299.97% 99.98% 100.03% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.26 % 4.25 % 11.73 % 10.96 % 16.07 % 12.08 % 3.76 % 27.63%
  YoY % 282.59% -63.77% 7.03% -31.80% 33.03% 221.28% -
  Horiz. % 432.45% 113.03% 311.97% 291.49% 427.39% 321.28% 100.00%
ROE 3.23 % 0.81 % 2.24 % 2.13 % 4.40 % 3.63 % 1.18 % 18.26%
  YoY % 298.77% -63.84% 5.16% -51.59% 21.21% 207.63% -
  Horiz. % 273.73% 68.64% 189.83% 180.51% 372.88% 307.63% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.91 34.44 33.64 33.03 110.98 98.12 85.59 -13.47%
  YoY % 4.27% 2.38% 1.85% -70.24% 13.11% 14.64% -
  Horiz. % 41.96% 40.24% 39.30% 38.59% 129.66% 114.64% 100.00%
EPS 5.84 1.46 3.94 3.62 17.83 11.85 3.38 9.54%
  YoY % 300.00% -62.94% 8.84% -79.70% 50.46% 250.59% -
  Horiz. % 172.78% 43.20% 116.57% 107.10% 527.51% 350.59% 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 1.8100 1.7600 1.7000 4.0500 3.2600 2.8550 -7.31%
  YoY % 0.00% 2.84% 3.53% -58.02% 24.23% 14.19% -
  Horiz. % 63.40% 63.40% 61.65% 59.54% 141.86% 114.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.91 34.44 33.64 33.03 36.99 32.72 28.53 3.91%
  YoY % 4.27% 2.38% 1.85% -10.71% 13.05% 14.69% -
  Horiz. % 125.87% 120.72% 117.91% 115.77% 129.65% 114.69% 100.00%
EPS 5.84 1.46 3.94 3.62 5.94 3.95 1.13 31.47%
  YoY % 300.00% -62.94% 8.84% -39.06% 50.38% 249.56% -
  Horiz. % 516.81% 129.20% 348.67% 320.35% 525.66% 349.56% 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 1.8100 1.7600 1.7000 1.3499 1.0871 0.9518 11.30%
  YoY % 0.00% 2.84% 3.53% 25.94% 24.17% 14.22% -
  Horiz. % 190.17% 190.17% 184.91% 178.61% 141.83% 114.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 1.7900 -
P/RPS 2.41 4.12 3.89 4.60 4.37 2.14 2.09 2.40%
  YoY % -41.50% 5.91% -15.43% 5.26% 104.21% 2.39% -
  Horiz. % 115.31% 197.13% 186.12% 220.10% 209.09% 102.39% 100.00%
P/EPS 14.81 97.03 33.21 42.00 27.20 17.72 52.96 -19.13%
  YoY % -84.74% 192.17% -20.93% 54.41% 53.50% -66.54% -
  Horiz. % 27.96% 183.21% 62.71% 79.31% 51.36% 33.46% 100.00%
EY 6.75 1.03 3.01 2.38 3.68 5.64 1.89 23.62%
  YoY % 555.34% -65.78% 26.47% -35.33% -34.75% 198.41% -
  Horiz. % 357.14% 54.50% 159.26% 125.93% 194.71% 298.41% 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 0.48 0.78 0.74 0.89 1.20 0.64 0.63 -4.43%
  YoY % -38.46% 5.41% -16.85% -25.83% 87.50% 1.59% -
  Horiz. % 76.19% 123.81% 117.46% 141.27% 190.48% 101.59% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 -
Price 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 1.8000 -
P/RPS 2.30 3.77 3.75 5.03 4.14 2.70 2.10 1.53%
  YoY % -38.99% 0.53% -25.45% 21.50% 53.33% 28.57% -
  Horiz. % 109.52% 179.52% 178.57% 239.52% 197.14% 128.57% 100.00%
P/EPS 14.13 88.83 31.94 45.87 25.80 22.36 53.25 -19.83%
  YoY % -84.09% 178.12% -30.37% 77.79% 15.38% -58.01% -
  Horiz. % 26.54% 166.82% 59.98% 86.14% 48.45% 41.99% 100.00%
EY 7.08 1.13 3.13 2.18 3.88 4.47 1.88 24.72%
  YoY % 526.55% -63.90% 43.58% -43.81% -13.20% 137.77% -
  Horiz. % 376.60% 60.11% 166.49% 115.96% 206.38% 237.77% 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 0.46 0.72 0.72 0.98 1.14 0.81 0.63 -5.10%
  YoY % -36.11% 0.00% -26.53% -14.04% 40.74% 28.57% -
  Horiz. % 73.02% 114.29% 114.29% 155.56% 180.95% 128.57% 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. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Dayang: Announcement is good for investors 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. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 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
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers