Highlights

[LTKM] YoY Quarter Result on 2013-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     11.01%    YoY -     187.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,789 44,929 49,276 47,230 40,666 41,678 39,256 1.45%
  YoY % -4.76% -8.82% 4.33% 16.14% -2.43% 6.17% -
  Horiz. % 109.00% 114.45% 125.52% 120.31% 103.59% 106.17% 100.00%
PBT 3,718 5,727 11,619 8,364 2,587 8,464 7,511 -11.05%
  YoY % -35.08% -50.71% 38.92% 223.31% -69.44% 12.69% -
  Horiz. % 49.50% 76.25% 154.69% 111.36% 34.44% 112.69% 100.00%
Tax -1,681 -1,382 -3,700 -2,657 -602 -3,116 -2,282 -4.96%
  YoY % -21.64% 62.65% -39.25% -341.36% 80.68% -36.55% -
  Horiz. % 73.66% 60.56% 162.14% 116.43% 26.38% 136.55% 100.00%
NP 2,037 4,345 7,919 5,707 1,985 5,348 5,229 -14.53%
  YoY % -53.12% -45.13% 38.76% 187.51% -62.88% 2.28% -
  Horiz. % 38.96% 83.09% 151.44% 109.14% 37.96% 102.28% 100.00%
NP to SH 2,037 4,345 7,919 5,707 1,985 5,348 5,229 -14.53%
  YoY % -53.12% -45.13% 38.76% 187.51% -62.88% 2.28% -
  Horiz. % 38.96% 83.09% 151.44% 109.14% 37.96% 102.28% 100.00%
Tax Rate 45.21 % 24.13 % 31.84 % 31.77 % 23.27 % 36.81 % 30.38 % 6.84%
  YoY % 87.36% -24.21% 0.22% 36.53% -36.78% 21.17% -
  Horiz. % 148.82% 79.43% 104.81% 104.58% 76.60% 121.17% 100.00%
Total Cost 40,752 40,584 41,357 41,523 38,681 36,330 34,027 3.05%
  YoY % 0.41% -1.87% -0.40% 7.35% 6.47% 6.77% -
  Horiz. % 119.76% 119.27% 121.54% 122.03% 113.68% 106.77% 100.00%
Net Worth 230,284 221,176 177,375 147,445 125,687 125,350 125,581 10.62%
  YoY % 4.12% 24.69% 20.30% 17.31% 0.27% -0.18% -
  Horiz. % 183.37% 176.12% 141.24% 117.41% 100.08% 99.82% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,951 3,252 4,336 - - - - -
  YoY % -40.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.00% 75.00% 100.00% - - - -
Div Payout % 95.81 % 74.86 % 54.76 % - % - % - % - % -
  YoY % 27.99% 36.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.96% 136.71% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 230,284 221,176 177,375 147,445 125,687 125,350 125,581 10.62%
  YoY % 4.12% 24.69% 20.30% 17.31% 0.27% -0.18% -
  Horiz. % 183.37% 176.12% 141.24% 117.41% 100.08% 99.82% 100.00%
NOSH 130,104 130,104 43,368 43,366 43,340 43,373 42,860 20.31%
  YoY % 0.00% 200.00% 0.00% 0.06% -0.08% 1.20% -
  Horiz. % 303.55% 303.55% 101.18% 101.18% 101.12% 101.20% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.76 % 9.67 % 16.07 % 12.08 % 4.88 % 12.83 % 13.32 % -15.75%
  YoY % -50.78% -39.83% 33.03% 147.54% -61.96% -3.68% -
  Horiz. % 35.74% 72.60% 120.65% 90.69% 36.64% 96.32% 100.00%
ROE 0.88 % 1.96 % 4.46 % 3.87 % 1.58 % 4.27 % 4.16 % -22.79%
  YoY % -55.10% -56.05% 15.25% 144.94% -63.00% 2.64% -
  Horiz. % 21.15% 47.12% 107.21% 93.03% 37.98% 102.64% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.89 34.53 113.62 108.91 93.83 96.09 91.59 -15.68%
  YoY % -4.75% -69.61% 4.32% 16.07% -2.35% 4.91% -
  Horiz. % 35.91% 37.70% 124.05% 118.91% 102.45% 104.91% 100.00%
EPS 1.57 3.34 18.26 13.16 4.58 12.33 12.20 -28.92%
  YoY % -52.99% -81.71% 38.75% 187.34% -62.85% 1.07% -
  Horiz. % 12.87% 27.38% 149.67% 107.87% 37.54% 101.07% 100.00%
DPS 1.50 2.50 10.00 0.00 0.00 0.00 0.00 -
  YoY % -40.00% -75.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.00% 25.00% 100.00% - - - -
NAPS 1.7700 1.7000 4.0900 3.4000 2.9000 2.8900 2.9300 -8.05%
  YoY % 4.12% -58.44% 20.29% 17.24% 0.35% -1.37% -
  Horiz. % 60.41% 58.02% 139.59% 116.04% 98.98% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.89 34.53 37.87 36.30 31.26 32.03 30.17 1.45%
  YoY % -4.75% -8.82% 4.33% 16.12% -2.40% 6.17% -
  Horiz. % 109.02% 114.45% 125.52% 120.32% 103.61% 106.17% 100.00%
EPS 1.57 3.34 6.09 4.39 1.53 4.11 4.02 -14.49%
  YoY % -52.99% -45.16% 38.72% 186.93% -62.77% 2.24% -
  Horiz. % 39.05% 83.08% 151.49% 109.20% 38.06% 102.24% 100.00%
DPS 1.50 2.50 3.33 0.00 0.00 0.00 0.00 -
  YoY % -40.00% -24.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.05% 75.08% 100.00% - - - -
NAPS 1.7700 1.7000 1.3633 1.1333 0.9661 0.9635 0.9652 10.62%
  YoY % 4.12% 24.70% 20.29% 17.31% 0.27% -0.18% -
  Horiz. % 183.38% 176.13% 141.25% 117.42% 100.09% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3200 1.5500 4.1800 2.8000 1.8200 1.7800 1.8800 -
P/RPS 4.01 4.49 3.68 2.57 1.94 1.85 2.05 11.82%
  YoY % -10.69% 22.01% 43.19% 32.47% 4.86% -9.76% -
  Horiz. % 195.61% 219.02% 179.51% 125.37% 94.63% 90.24% 100.00%
P/EPS 84.31 46.41 22.89 21.28 39.74 14.44 15.41 32.71%
  YoY % 81.66% 102.75% 7.57% -46.45% 175.21% -6.29% -
  Horiz. % 547.11% 301.17% 148.54% 138.09% 257.88% 93.71% 100.00%
EY 1.19 2.15 4.37 4.70 2.52 6.93 6.49 -24.61%
  YoY % -44.65% -50.80% -7.02% 86.51% -63.64% 6.78% -
  Horiz. % 18.34% 33.13% 67.33% 72.42% 38.83% 106.78% 100.00%
DY 1.14 1.61 2.39 0.00 0.00 0.00 0.00 -
  YoY % -29.19% -32.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.70% 67.36% 100.00% - - - -
P/NAPS 0.75 0.91 1.02 0.82 0.63 0.62 0.64 2.68%
  YoY % -17.58% -10.78% 24.39% 30.16% 1.61% -3.12% -
  Horiz. % 117.19% 142.19% 159.38% 128.12% 98.44% 96.88% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 -
Price 1.3500 1.5400 5.5000 2.8800 1.8300 1.9000 1.8500 -
P/RPS 4.10 4.46 4.84 2.64 1.95 1.98 2.02 12.51%
  YoY % -8.07% -7.85% 83.33% 35.38% -1.52% -1.98% -
  Horiz. % 202.97% 220.79% 239.60% 130.69% 96.53% 98.02% 100.00%
P/EPS 86.23 46.11 30.12 21.88 39.96 15.41 15.16 33.57%
  YoY % 87.01% 53.09% 37.66% -45.25% 159.31% 1.65% -
  Horiz. % 568.80% 304.16% 198.68% 144.33% 263.59% 101.65% 100.00%
EY 1.16 2.17 3.32 4.57 2.50 6.49 6.59 -25.12%
  YoY % -46.54% -34.64% -27.35% 82.80% -61.48% -1.52% -
  Horiz. % 17.60% 32.93% 50.38% 69.35% 37.94% 98.48% 100.00%
DY 1.11 1.62 1.82 0.00 0.00 0.00 0.00 -
  YoY % -31.48% -10.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.99% 89.01% 100.00% - - - -
P/NAPS 0.76 0.91 1.34 0.85 0.63 0.66 0.63 3.17%
  YoY % -16.48% -32.09% 57.65% 34.92% -4.55% 4.76% -
  Horiz. % 120.63% 144.44% 212.70% 134.92% 100.00% 104.76% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

252  528  588  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.155-0.02 
 KANGER 0.22+0.015 
 MMAG-WB 0.18+0.03 
 MTOUCHE 0.0550.00 
 MNC 0.0450.00 
 DYNACIA 0.105+0.005 
 IKHMAS 0.17-0.01 
 SMTRACK 0.345-0.03 
 PWORTH 0.030.00 
 PTRANS 0.29+0.005 

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