Highlights

[LTKM] YoY Quarter Result on 2017-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     279.79%    YoY -     -62.90%
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 - 130,102
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers