Highlights

[LTKM] YoY Quarter Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.42%    YoY -     38.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 45,901 42,789 44,929 49,276 47,230 40,666 41,678 1.62%
  YoY % 7.27% -4.76% -8.82% 4.33% 16.14% -2.43% -
  Horiz. % 110.13% 102.67% 107.80% 118.23% 113.32% 97.57% 100.00%
PBT 3,514 3,718 5,727 11,619 8,364 2,587 8,464 -13.62%
  YoY % -5.49% -35.08% -50.71% 38.92% 223.31% -69.44% -
  Horiz. % 41.52% 43.93% 67.66% 137.28% 98.82% 30.56% 100.00%
Tax -1,911 -1,681 -1,382 -3,700 -2,657 -602 -3,116 -7.82%
  YoY % -13.68% -21.64% 62.65% -39.25% -341.36% 80.68% -
  Horiz. % 61.33% 53.95% 44.35% 118.74% 85.27% 19.32% 100.00%
NP 1,603 2,037 4,345 7,919 5,707 1,985 5,348 -18.18%
  YoY % -21.31% -53.12% -45.13% 38.76% 187.51% -62.88% -
  Horiz. % 29.97% 38.09% 81.25% 148.07% 106.71% 37.12% 100.00%
NP to SH 1,603 2,037 4,345 7,919 5,707 1,985 5,348 -18.18%
  YoY % -21.31% -53.12% -45.13% 38.76% 187.51% -62.88% -
  Horiz. % 29.97% 38.09% 81.25% 148.07% 106.71% 37.12% 100.00%
Tax Rate 54.38 % 45.21 % 24.13 % 31.84 % 31.77 % 23.27 % 36.81 % 6.71%
  YoY % 20.28% 87.36% -24.21% 0.22% 36.53% -36.78% -
  Horiz. % 147.73% 122.82% 65.55% 86.50% 86.31% 63.22% 100.00%
Total Cost 44,298 40,752 40,584 41,357 41,523 38,681 36,330 3.36%
  YoY % 8.70% 0.41% -1.87% -0.40% 7.35% 6.47% -
  Horiz. % 121.93% 112.17% 111.71% 113.84% 114.29% 106.47% 100.00%
Net Worth 234,187 230,284 221,176 177,375 147,445 125,687 125,350 10.97%
  YoY % 1.69% 4.12% 24.69% 20.30% 17.31% 0.27% -
  Horiz. % 186.83% 183.71% 176.45% 141.50% 117.63% 100.27% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 1,301 1,951 3,252 4,336 - - - -
  YoY % -33.33% -40.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 45.00% 75.00% 100.00% - - -
Div Payout % 81.16 % 95.81 % 74.86 % 54.76 % - % - % - % -
  YoY % -15.29% 27.99% 36.71% 0.00% 0.00% 0.00% -
  Horiz. % 148.21% 174.96% 136.71% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 234,187 230,284 221,176 177,375 147,445 125,687 125,350 10.97%
  YoY % 1.69% 4.12% 24.69% 20.30% 17.31% 0.27% -
  Horiz. % 186.83% 183.71% 176.45% 141.50% 117.63% 100.27% 100.00%
NOSH 130,104 130,104 130,104 43,368 43,366 43,340 43,373 20.07%
  YoY % 0.00% 0.00% 200.00% 0.00% 0.06% -0.08% -
  Horiz. % 299.96% 299.96% 299.96% 99.99% 99.98% 99.92% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.49 % 4.76 % 9.67 % 16.07 % 12.08 % 4.88 % 12.83 % -19.49%
  YoY % -26.68% -50.78% -39.83% 33.03% 147.54% -61.96% -
  Horiz. % 27.20% 37.10% 75.37% 125.25% 94.15% 38.04% 100.00%
ROE 0.68 % 0.88 % 1.96 % 4.46 % 3.87 % 1.58 % 4.27 % -26.36%
  YoY % -22.73% -55.10% -56.05% 15.25% 144.94% -63.00% -
  Horiz. % 15.93% 20.61% 45.90% 104.45% 90.63% 37.00% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 35.28 32.89 34.53 113.62 108.91 93.83 96.09 -15.37%
  YoY % 7.27% -4.75% -69.61% 4.32% 16.07% -2.35% -
  Horiz. % 36.72% 34.23% 35.94% 118.24% 113.34% 97.65% 100.00%
EPS 1.23 1.57 3.34 18.26 13.16 4.58 12.33 -31.87%
  YoY % -21.66% -52.99% -81.71% 38.75% 187.34% -62.85% -
  Horiz. % 9.98% 12.73% 27.09% 148.09% 106.73% 37.15% 100.00%
DPS 1.00 1.50 2.50 10.00 0.00 0.00 0.00 -
  YoY % -33.33% -40.00% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.00% 15.00% 25.00% 100.00% - - -
NAPS 1.8000 1.7700 1.7000 4.0900 3.4000 2.9000 2.8900 -7.58%
  YoY % 1.69% 4.12% -58.44% 20.29% 17.24% 0.35% -
  Horiz. % 62.28% 61.25% 58.82% 141.52% 117.65% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 35.28 32.89 34.53 37.87 36.30 31.26 32.03 1.62%
  YoY % 7.27% -4.75% -8.82% 4.33% 16.12% -2.40% -
  Horiz. % 110.15% 102.68% 107.81% 118.23% 113.33% 97.60% 100.00%
EPS 1.23 1.57 3.34 6.09 4.39 1.53 4.11 -18.20%
  YoY % -21.66% -52.99% -45.16% 38.72% 186.93% -62.77% -
  Horiz. % 29.93% 38.20% 81.27% 148.18% 106.81% 37.23% 100.00%
DPS 1.00 1.50 2.50 3.33 0.00 0.00 0.00 -
  YoY % -33.33% -40.00% -24.92% 0.00% 0.00% 0.00% -
  Horiz. % 30.03% 45.05% 75.08% 100.00% - - -
NAPS 1.8000 1.7700 1.7000 1.3633 1.1333 0.9661 0.9635 10.97%
  YoY % 1.69% 4.12% 24.70% 20.29% 17.31% 0.27% -
  Horiz. % 186.82% 183.71% 176.44% 141.49% 117.62% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0700 1.3200 1.5500 4.1800 2.8000 1.8200 1.7800 -
P/RPS 3.03 4.01 4.49 3.68 2.57 1.94 1.85 8.56%
  YoY % -24.44% -10.69% 22.01% 43.19% 32.47% 4.86% -
  Horiz. % 163.78% 216.76% 242.70% 198.92% 138.92% 104.86% 100.00%
P/EPS 86.84 84.31 46.41 22.89 21.28 39.74 14.44 34.82%
  YoY % 3.00% 81.66% 102.75% 7.57% -46.45% 175.21% -
  Horiz. % 601.39% 583.86% 321.40% 158.52% 147.37% 275.21% 100.00%
EY 1.15 1.19 2.15 4.37 4.70 2.52 6.93 -25.85%
  YoY % -3.36% -44.65% -50.80% -7.02% 86.51% -63.64% -
  Horiz. % 16.59% 17.17% 31.02% 63.06% 67.82% 36.36% 100.00%
DY 0.93 1.14 1.61 2.39 0.00 0.00 0.00 -
  YoY % -18.42% -29.19% -32.64% 0.00% 0.00% 0.00% -
  Horiz. % 38.91% 47.70% 67.36% 100.00% - - -
P/NAPS 0.59 0.75 0.91 1.02 0.82 0.63 0.62 -0.82%
  YoY % -21.33% -17.58% -10.78% 24.39% 30.16% 1.61% -
  Horiz. % 95.16% 120.97% 146.77% 164.52% 132.26% 101.61% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 -
Price 1.0200 1.3500 1.5400 5.5000 2.8800 1.8300 1.9000 -
P/RPS 2.89 4.10 4.46 4.84 2.64 1.95 1.98 6.50%
  YoY % -29.51% -8.07% -7.85% 83.33% 35.38% -1.52% -
  Horiz. % 145.96% 207.07% 225.25% 244.44% 133.33% 98.48% 100.00%
P/EPS 82.79 86.23 46.11 30.12 21.88 39.96 15.41 32.31%
  YoY % -3.99% 87.01% 53.09% 37.66% -45.25% 159.31% -
  Horiz. % 537.25% 559.57% 299.22% 195.46% 141.99% 259.31% 100.00%
EY 1.21 1.16 2.17 3.32 4.57 2.50 6.49 -24.40%
  YoY % 4.31% -46.54% -34.64% -27.35% 82.80% -61.48% -
  Horiz. % 18.64% 17.87% 33.44% 51.16% 70.42% 38.52% 100.00%
DY 0.98 1.11 1.62 1.82 0.00 0.00 0.00 -
  YoY % -11.71% -31.48% -10.99% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 60.99% 89.01% 100.00% - - -
P/NAPS 0.57 0.76 0.91 1.34 0.85 0.63 0.66 -2.41%
  YoY % -25.00% -16.48% -32.09% 57.65% 34.92% -4.55% -
  Horiz. % 86.36% 115.15% 137.88% 203.03% 128.79% 95.45% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers