Highlights

[LTKM] YoY Quarter Result on 2017-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -15.81%    YoY -     -21.31%
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 - 130,102
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.
 


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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers