Highlights

[LTKM] YoY Quarter Result on 2018-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     503.72%    YoY -     299.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 52,847 46,716 44,813 43,769 42,968 48,127 42,569 3.67%
  YoY % 13.12% 4.25% 2.39% 1.86% -10.72% 13.06% -
  Horiz. % 124.14% 109.74% 105.27% 102.82% 100.94% 113.06% 100.00%
PBT 10,466 10,372 3,035 6,823 6,081 11,156 6,888 7.22%
  YoY % 0.91% 241.75% -55.52% 12.20% -45.49% 61.96% -
  Horiz. % 151.95% 150.58% 44.06% 99.06% 88.28% 161.96% 100.00%
Tax -3,056 -2,774 -1,131 -1,691 -1,373 -3,424 -1,747 9.76%
  YoY % -10.17% -145.27% 33.12% -23.16% 59.90% -95.99% -
  Horiz. % 174.93% 158.79% 64.74% 96.79% 78.59% 195.99% 100.00%
NP 7,410 7,598 1,904 5,132 4,708 7,732 5,141 6.28%
  YoY % -2.47% 299.05% -62.90% 9.01% -39.11% 50.40% -
  Horiz. % 144.14% 147.79% 37.04% 99.82% 91.58% 150.40% 100.00%
NP to SH 7,410 7,598 1,904 5,132 4,708 7,732 5,141 6.28%
  YoY % -2.47% 299.05% -62.90% 9.01% -39.11% 50.40% -
  Horiz. % 144.14% 147.79% 37.04% 99.82% 91.58% 150.40% 100.00%
Tax Rate 29.20 % 26.75 % 37.27 % 24.78 % 22.58 % 30.69 % 25.36 % 2.38%
  YoY % 9.16% -28.23% 50.40% 9.74% -26.43% 21.02% -
  Horiz. % 115.14% 105.48% 146.96% 97.71% 89.04% 121.02% 100.00%
Total Cost 45,437 39,118 42,909 38,637 38,260 40,395 37,428 3.28%
  YoY % 16.15% -8.83% 11.06% 0.99% -5.29% 7.93% -
  Horiz. % 121.40% 104.52% 114.64% 103.23% 102.22% 107.93% 100.00%
Net Worth 252,401 235,488 235,488 228,983 221,176 175,628 141,431 10.13%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.93% 24.18% -
  Horiz. % 178.46% 166.50% 166.50% 161.90% 156.38% 124.18% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 252,401 235,488 235,488 228,983 221,176 175,628 141,431 10.13%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.93% 24.18% -
  Horiz. % 178.46% 166.50% 166.50% 161.90% 156.38% 124.18% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,365 43,383 20.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 200.02% -0.04% -
  Horiz. % 299.89% 299.89% 299.89% 299.89% 299.89% 99.96% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.02 % 16.26 % 4.25 % 11.73 % 10.96 % 16.07 % 12.08 % 2.51%
  YoY % -13.78% 282.59% -63.77% 7.03% -31.80% 33.03% -
  Horiz. % 116.06% 134.60% 35.18% 97.10% 90.73% 133.03% 100.00%
ROE 2.94 % 3.23 % 0.81 % 2.24 % 2.13 % 4.40 % 3.63 % -3.45%
  YoY % -8.98% 298.77% -63.84% 5.16% -51.59% 21.21% -
  Horiz. % 80.99% 88.98% 22.31% 61.71% 58.68% 121.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 40.62 35.91 34.44 33.64 33.03 110.98 98.12 -13.66%
  YoY % 13.12% 4.27% 2.38% 1.85% -70.24% 13.11% -
  Horiz. % 41.40% 36.60% 35.10% 34.28% 33.66% 113.11% 100.00%
EPS 5.70 5.84 1.46 3.94 3.62 17.83 11.85 -11.48%
  YoY % -2.40% 300.00% -62.94% 8.84% -79.70% 50.46% -
  Horiz. % 48.10% 49.28% 12.32% 33.25% 30.55% 150.46% 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 1.9400 1.8100 1.8100 1.7600 1.7000 4.0500 3.2600 -8.28%
  YoY % 7.18% 0.00% 2.84% 3.53% -58.02% 24.23% -
  Horiz. % 59.51% 55.52% 55.52% 53.99% 52.15% 124.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 40.62 35.91 34.44 33.64 33.03 36.99 32.72 3.67%
  YoY % 13.12% 4.27% 2.38% 1.85% -10.71% 13.05% -
  Horiz. % 124.14% 109.75% 105.26% 102.81% 100.95% 113.05% 100.00%
EPS 5.70 5.84 1.46 3.94 3.62 5.94 3.95 6.30%
  YoY % -2.40% 300.00% -62.94% 8.84% -39.06% 50.38% -
  Horiz. % 144.30% 147.85% 36.96% 99.75% 91.65% 150.38% 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 1.9400 1.8100 1.8100 1.7600 1.7000 1.3499 1.0871 10.13%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.94% 24.17% -
  Horiz. % 178.46% 166.50% 166.50% 161.90% 156.38% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3500 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 -
P/RPS 3.32 2.41 4.12 3.89 4.60 4.37 2.14 7.59%
  YoY % 37.76% -41.50% 5.91% -15.43% 5.26% 104.21% -
  Horiz. % 155.14% 112.62% 192.52% 181.78% 214.95% 204.21% 100.00%
P/EPS 23.70 14.81 97.03 33.21 42.00 27.20 17.72 4.96%
  YoY % 60.03% -84.74% 192.17% -20.93% 54.41% 53.50% -
  Horiz. % 133.75% 83.58% 547.57% 187.42% 237.02% 153.50% 100.00%
EY 4.22 6.75 1.03 3.01 2.38 3.68 5.64 -4.72%
  YoY % -37.48% 555.34% -65.78% 26.47% -35.33% -34.75% -
  Horiz. % 74.82% 119.68% 18.26% 53.37% 42.20% 65.25% 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 0.70 0.48 0.78 0.74 0.89 1.20 0.64 1.50%
  YoY % 45.83% -38.46% 5.41% -16.85% -25.83% 87.50% -
  Horiz. % 109.38% 75.00% 121.88% 115.62% 139.06% 187.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 -
Price 1.2000 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 -
P/RPS 2.95 2.30 3.77 3.75 5.03 4.14 2.70 1.49%
  YoY % 28.26% -38.99% 0.53% -25.45% 21.50% 53.33% -
  Horiz. % 109.26% 85.19% 139.63% 138.89% 186.30% 153.33% 100.00%
P/EPS 21.07 14.13 88.83 31.94 45.87 25.80 22.36 -0.99%
  YoY % 49.12% -84.09% 178.12% -30.37% 77.79% 15.38% -
  Horiz. % 94.23% 63.19% 397.27% 142.84% 205.14% 115.38% 100.00%
EY 4.75 7.08 1.13 3.13 2.18 3.88 4.47 1.02%
  YoY % -32.91% 526.55% -63.90% 43.58% -43.81% -13.20% -
  Horiz. % 106.26% 158.39% 25.28% 70.02% 48.77% 86.80% 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 0.62 0.46 0.72 0.72 0.98 1.14 0.81 -4.36%
  YoY % 34.78% -36.11% 0.00% -26.53% -14.04% 40.74% -
  Horiz. % 76.54% 56.79% 88.89% 88.89% 120.99% 140.74% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers