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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 54,223 45,901 42,789 44,929 49,276 47,230 40,666 4.91%
  YoY % 18.13% 7.27% -4.76% -8.82% 4.33% 16.14% -
  Horiz. % 133.34% 112.87% 105.22% 110.48% 121.17% 116.14% 100.00%
PBT 13,954 3,514 3,718 5,727 11,619 8,364 2,587 32.41%
  YoY % 297.10% -5.49% -35.08% -50.71% 38.92% 223.31% -
  Horiz. % 539.39% 135.83% 143.72% 221.38% 449.13% 323.31% 100.00%
Tax -4,202 -1,911 -1,681 -1,382 -3,700 -2,657 -602 38.22%
  YoY % -119.88% -13.68% -21.64% 62.65% -39.25% -341.36% -
  Horiz. % 698.01% 317.44% 279.24% 229.57% 614.62% 441.36% 100.00%
NP 9,752 1,603 2,037 4,345 7,919 5,707 1,985 30.37%
  YoY % 508.36% -21.31% -53.12% -45.13% 38.76% 187.51% -
  Horiz. % 491.28% 80.76% 102.62% 218.89% 398.94% 287.51% 100.00%
NP to SH 9,752 1,603 2,037 4,345 7,919 5,707 1,985 30.37%
  YoY % 508.36% -21.31% -53.12% -45.13% 38.76% 187.51% -
  Horiz. % 491.28% 80.76% 102.62% 218.89% 398.94% 287.51% 100.00%
Tax Rate 30.11 % 54.38 % 45.21 % 24.13 % 31.84 % 31.77 % 23.27 % 4.39%
  YoY % -44.63% 20.28% 87.36% -24.21% 0.22% 36.53% -
  Horiz. % 129.39% 233.69% 194.28% 103.70% 136.83% 136.53% 100.00%
Total Cost 44,471 44,298 40,752 40,584 41,357 41,523 38,681 2.35%
  YoY % 0.39% 8.70% 0.41% -1.87% -0.40% 7.35% -
  Horiz. % 114.97% 114.52% 105.35% 104.92% 106.92% 107.35% 100.00%
Net Worth 241,993 234,187 230,284 221,176 177,375 147,445 125,687 11.53%
  YoY % 3.33% 1.69% 4.12% 24.69% 20.30% 17.31% -
  Horiz. % 192.54% 186.32% 183.22% 175.97% 141.12% 117.31% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,301 1,301 1,951 3,252 4,336 - - -
  YoY % 0.00% -33.33% -40.00% -25.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 45.00% 75.00% 100.00% - -
Div Payout % 13.34 % 81.16 % 95.81 % 74.86 % 54.76 % - % - % -
  YoY % -83.56% -15.29% 27.99% 36.71% 0.00% 0.00% -
  Horiz. % 24.36% 148.21% 174.96% 136.71% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 241,993 234,187 230,284 221,176 177,375 147,445 125,687 11.53%
  YoY % 3.33% 1.69% 4.12% 24.69% 20.30% 17.31% -
  Horiz. % 192.54% 186.32% 183.22% 175.97% 141.12% 117.31% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,368 43,366 43,340 20.10%
  YoY % 0.00% 0.00% 0.00% 200.00% 0.00% 0.06% -
  Horiz. % 300.19% 300.19% 300.19% 300.19% 100.06% 100.06% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.98 % 3.49 % 4.76 % 9.67 % 16.07 % 12.08 % 4.88 % 24.27%
  YoY % 415.19% -26.68% -50.78% -39.83% 33.03% 147.54% -
  Horiz. % 368.44% 71.52% 97.54% 198.16% 329.30% 247.54% 100.00%
ROE 4.03 % 0.68 % 0.88 % 1.96 % 4.46 % 3.87 % 1.58 % 16.88%
  YoY % 492.65% -22.73% -55.10% -56.05% 15.25% 144.94% -
  Horiz. % 255.06% 43.04% 55.70% 124.05% 282.28% 244.94% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.68 35.28 32.89 34.53 113.62 108.91 93.83 -12.64%
  YoY % 18.14% 7.27% -4.75% -69.61% 4.32% 16.07% -
  Horiz. % 44.42% 37.60% 35.05% 36.80% 121.09% 116.07% 100.00%
EPS 7.50 1.23 1.57 3.34 18.26 13.16 4.58 8.56%
  YoY % 509.76% -21.66% -52.99% -81.71% 38.75% 187.34% -
  Horiz. % 163.76% 26.86% 34.28% 72.93% 398.69% 287.34% 100.00%
DPS 1.00 1.00 1.50 2.50 10.00 0.00 0.00 -
  YoY % 0.00% -33.33% -40.00% -75.00% 0.00% 0.00% -
  Horiz. % 10.00% 10.00% 15.00% 25.00% 100.00% - -
NAPS 1.8600 1.8000 1.7700 1.7000 4.0900 3.4000 2.9000 -7.13%
  YoY % 3.33% 1.69% 4.12% -58.44% 20.29% 17.24% -
  Horiz. % 64.14% 62.07% 61.03% 58.62% 141.03% 117.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.68 35.28 32.89 34.53 37.87 36.30 31.26 4.91%
  YoY % 18.14% 7.27% -4.75% -8.82% 4.33% 16.12% -
  Horiz. % 133.33% 112.86% 105.21% 110.46% 121.15% 116.12% 100.00%
EPS 7.50 1.23 1.57 3.34 6.09 4.39 1.53 30.32%
  YoY % 509.76% -21.66% -52.99% -45.16% 38.72% 186.93% -
  Horiz. % 490.20% 80.39% 102.61% 218.30% 398.04% 286.93% 100.00%
DPS 1.00 1.00 1.50 2.50 3.33 0.00 0.00 -
  YoY % 0.00% -33.33% -40.00% -24.92% 0.00% 0.00% -
  Horiz. % 30.03% 30.03% 45.05% 75.08% 100.00% - -
NAPS 1.8600 1.8000 1.7700 1.7000 1.3633 1.1333 0.9661 11.53%
  YoY % 3.33% 1.69% 4.12% 24.70% 20.29% 17.31% -
  Horiz. % 192.53% 186.32% 183.21% 175.97% 141.11% 117.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9850 1.0700 1.3200 1.5500 4.1800 2.8000 1.8200 -
P/RPS 2.36 3.03 4.01 4.49 3.68 2.57 1.94 3.32%
  YoY % -22.11% -24.44% -10.69% 22.01% 43.19% 32.47% -
  Horiz. % 121.65% 156.19% 206.70% 231.44% 189.69% 132.47% 100.00%
P/EPS 13.14 86.84 84.31 46.41 22.89 21.28 39.74 -16.84%
  YoY % -84.87% 3.00% 81.66% 102.75% 7.57% -46.45% -
  Horiz. % 33.06% 218.52% 212.15% 116.78% 57.60% 53.55% 100.00%
EY 7.61 1.15 1.19 2.15 4.37 4.70 2.52 20.22%
  YoY % 561.74% -3.36% -44.65% -50.80% -7.02% 86.51% -
  Horiz. % 301.98% 45.63% 47.22% 85.32% 173.41% 186.51% 100.00%
DY 1.02 0.93 1.14 1.61 2.39 0.00 0.00 -
  YoY % 9.68% -18.42% -29.19% -32.64% 0.00% 0.00% -
  Horiz. % 42.68% 38.91% 47.70% 67.36% 100.00% - -
P/NAPS 0.53 0.59 0.75 0.91 1.02 0.82 0.63 -2.84%
  YoY % -10.17% -21.33% -17.58% -10.78% 24.39% 30.16% -
  Horiz. % 84.13% 93.65% 119.05% 144.44% 161.90% 130.16% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 -
Price 1.3200 1.0200 1.3500 1.5400 5.5000 2.8800 1.8300 -
P/RPS 3.17 2.89 4.10 4.46 4.84 2.64 1.95 8.43%
  YoY % 9.69% -29.51% -8.07% -7.85% 83.33% 35.38% -
  Horiz. % 162.56% 148.21% 210.26% 228.72% 248.21% 135.38% 100.00%
P/EPS 17.61 82.79 86.23 46.11 30.12 21.88 39.96 -12.76%
  YoY % -78.73% -3.99% 87.01% 53.09% 37.66% -45.25% -
  Horiz. % 44.07% 207.18% 215.79% 115.39% 75.38% 54.75% 100.00%
EY 5.68 1.21 1.16 2.17 3.32 4.57 2.50 14.65%
  YoY % 369.42% 4.31% -46.54% -34.64% -27.35% 82.80% -
  Horiz. % 227.20% 48.40% 46.40% 86.80% 132.80% 182.80% 100.00%
DY 0.76 0.98 1.11 1.62 1.82 0.00 0.00 -
  YoY % -22.45% -11.71% -31.48% -10.99% 0.00% 0.00% -
  Horiz. % 41.76% 53.85% 60.99% 89.01% 100.00% - -
P/NAPS 0.71 0.57 0.76 0.91 1.34 0.85 0.63 2.01%
  YoY % 24.56% -25.00% -16.48% -32.09% 57.65% 34.92% -
  Horiz. % 112.70% 90.48% 120.63% 144.44% 212.70% 134.92% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
7. SAPNRG or SAPNRG-WA? i3gambler
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers