Highlights

[LTKM] YoY Quarter Result on 2013-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     182.62%    YoY -     535.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,342 49,986 44,725 40,538 38,857 38,114 30,842 4.57%
  YoY % -19.29% 11.76% 10.33% 4.33% 1.95% 23.58% -
  Horiz. % 130.80% 162.07% 145.01% 131.44% 125.99% 123.58% 100.00%
PBT 1,511 26,775 12,630 7,254 3,286 5,864 3,030 -10.94%
  YoY % -94.36% 112.00% 74.11% 120.75% -43.96% 93.53% -
  Horiz. % 49.87% 883.66% 416.83% 239.41% 108.45% 193.53% 100.00%
Tax -1,374 -3,425 -1,250 -1,644 -2,365 -2,370 -1,006 5.33%
  YoY % 59.88% -174.00% 23.97% 30.49% 0.21% -135.59% -
  Horiz. % 136.58% 340.46% 124.25% 163.42% 235.09% 235.59% 100.00%
NP 137 23,350 11,380 5,610 921 3,494 2,024 -36.14%
  YoY % -99.41% 105.18% 102.85% 509.12% -73.64% 72.63% -
  Horiz. % 6.77% 1,153.66% 562.25% 277.17% 45.50% 172.63% 100.00%
NP to SH 137 23,350 11,380 5,610 883 3,494 2,024 -36.14%
  YoY % -99.41% 105.18% 102.85% 535.33% -74.73% 72.63% -
  Horiz. % 6.77% 1,153.66% 562.25% 277.17% 43.63% 172.63% 100.00%
Tax Rate 90.93 % 12.79 % 9.90 % 22.66 % 71.97 % 40.42 % 33.20 % 18.27%
  YoY % 610.95% 29.19% -56.31% -68.51% 78.06% 21.75% -
  Horiz. % 273.89% 38.52% 29.82% 68.25% 216.78% 121.75% 100.00%
Total Cost 40,205 26,636 33,345 34,928 37,936 34,620 28,818 5.70%
  YoY % 50.94% -20.12% -4.53% -7.93% 9.58% 20.13% -
  Horiz. % 139.51% 92.43% 115.71% 121.20% 131.64% 120.13% 100.00%
Net Worth 222,477 221,616 158,296 133,530 123,793 127,250 113,261 11.90%
  YoY % 0.39% 40.00% 18.55% 7.87% -2.72% 12.35% -
  Horiz. % 196.43% 195.67% 139.76% 117.90% 109.30% 112.35% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 4,336 - 1,734 2,164 5,607 3,319 -
  YoY % 0.00% 0.00% 0.00% -19.87% -61.41% 68.96% -
  Horiz. % 0.00% 130.67% 0.00% 52.25% 65.21% 168.96% 100.00%
Div Payout % - % 18.57 % - % 30.91 % 245.10 % 160.49 % 163.98 % -
  YoY % 0.00% 0.00% 0.00% -87.39% 52.72% -2.13% -
  Horiz. % 0.00% 11.32% 0.00% 18.85% 149.47% 97.87% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,477 221,616 158,296 133,530 123,793 127,250 113,261 11.90%
  YoY % 0.39% 40.00% 18.55% 7.87% -2.72% 12.35% -
  Horiz. % 196.43% 195.67% 139.76% 117.90% 109.30% 112.35% 100.00%
NOSH 130,104 43,369 43,368 43,353 43,284 43,135 41,487 20.96%
  YoY % 199.99% 0.00% 0.03% 0.16% 0.34% 3.97% -
  Horiz. % 313.60% 104.54% 104.53% 104.50% 104.33% 103.97% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.34 % 46.71 % 25.44 % 13.84 % 2.37 % 9.17 % 6.56 % -38.91%
  YoY % -99.27% 83.61% 83.82% 483.97% -74.15% 39.79% -
  Horiz. % 5.18% 712.04% 387.80% 210.98% 36.13% 139.79% 100.00%
ROE 0.06 % 10.54 % 7.19 % 4.20 % 0.71 % 2.75 % 1.79 % -43.19%
  YoY % -99.43% 46.59% 71.19% 491.55% -74.18% 53.63% -
  Horiz. % 3.35% 588.83% 401.68% 234.64% 39.66% 153.63% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.01 115.26 103.13 93.50 89.77 88.36 74.34 -13.55%
  YoY % -73.10% 11.76% 10.30% 4.16% 1.60% 18.86% -
  Horiz. % 41.71% 155.04% 138.73% 125.77% 120.76% 118.86% 100.00%
EPS 0.11 53.84 26.24 12.94 2.04 8.08 4.79 -46.66%
  YoY % -99.80% 105.18% 102.78% 534.31% -74.75% 68.68% -
  Horiz. % 2.30% 1,124.01% 547.81% 270.15% 42.59% 168.68% 100.00%
DPS 0.00 10.00 0.00 4.00 5.00 13.00 8.00 -
  YoY % 0.00% 0.00% 0.00% -20.00% -61.54% 62.50% -
  Horiz. % 0.00% 125.00% 0.00% 50.00% 62.50% 162.50% 100.00%
NAPS 1.7100 5.1100 3.6500 3.0800 2.8600 2.9500 2.7300 -7.49%
  YoY % -66.54% 40.00% 18.51% 7.69% -3.05% 8.06% -
  Horiz. % 62.64% 187.18% 133.70% 112.82% 104.76% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.01 38.42 34.38 31.16 29.87 29.30 23.71 4.57%
  YoY % -19.29% 11.75% 10.33% 4.32% 1.95% 23.58% -
  Horiz. % 130.79% 162.04% 145.00% 131.42% 125.98% 123.58% 100.00%
EPS 0.11 17.95 8.75 4.31 0.68 2.69 1.56 -35.70%
  YoY % -99.39% 105.14% 103.02% 533.82% -74.72% 72.44% -
  Horiz. % 7.05% 1,150.64% 560.90% 276.28% 43.59% 172.44% 100.00%
DPS 0.00 3.33 0.00 1.33 1.66 4.31 2.55 -
  YoY % 0.00% 0.00% 0.00% -19.88% -61.48% 69.02% -
  Horiz. % 0.00% 130.59% 0.00% 52.16% 65.10% 169.02% 100.00%
NAPS 1.7100 1.7034 1.2167 1.0263 0.9515 0.9781 0.8705 11.90%
  YoY % 0.39% 40.00% 18.55% 7.86% -2.72% 12.36% -
  Horiz. % 196.44% 195.68% 139.77% 117.90% 109.30% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.5900 5.7200 2.8500 1.8100 1.8600 1.8800 1.6300 -
P/RPS 5.13 4.96 2.76 1.94 2.07 2.13 2.19 15.23%
  YoY % 3.43% 79.71% 42.27% -6.28% -2.82% -2.74% -
  Horiz. % 234.25% 226.48% 126.03% 88.58% 94.52% 97.26% 100.00%
P/EPS 1,509.97 10.62 10.86 13.99 91.18 23.21 33.41 88.62%
  YoY % 14,118.17% -2.21% -22.37% -84.66% 292.85% -30.53% -
  Horiz. % 4,519.52% 31.79% 32.51% 41.87% 272.91% 69.47% 100.00%
EY 0.07 9.41 9.21 7.15 1.10 4.31 2.99 -46.48%
  YoY % -99.26% 2.17% 28.81% 550.00% -74.48% 44.15% -
  Horiz. % 2.34% 314.72% 308.03% 239.13% 36.79% 144.15% 100.00%
DY 0.00 1.75 0.00 2.21 2.69 6.91 4.91 -
  YoY % 0.00% 0.00% 0.00% -17.84% -61.07% 40.73% -
  Horiz. % 0.00% 35.64% 0.00% 45.01% 54.79% 140.73% 100.00%
P/NAPS 0.93 1.12 0.78 0.59 0.65 0.64 0.60 7.57%
  YoY % -16.96% 43.59% 32.20% -9.23% 1.56% 6.67% -
  Horiz. % 155.00% 186.67% 130.00% 98.33% 108.33% 106.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 -
Price 1.5600 6.3000 3.4600 1.8900 1.8500 2.0700 1.6400 -
P/RPS 5.03 5.47 3.36 2.02 2.06 2.34 2.21 14.68%
  YoY % -8.04% 62.80% 66.34% -1.94% -11.97% 5.88% -
  Horiz. % 227.60% 247.51% 152.04% 91.40% 93.21% 105.88% 100.00%
P/EPS 1,481.48 11.70 13.19 14.61 90.69 25.56 33.62 87.83%
  YoY % 12,562.22% -11.30% -9.72% -83.89% 254.81% -23.97% -
  Horiz. % 4,406.54% 34.80% 39.23% 43.46% 269.75% 76.03% 100.00%
EY 0.07 8.55 7.58 6.85 1.10 3.91 2.97 -46.42%
  YoY % -99.18% 12.80% 10.66% 522.73% -71.87% 31.65% -
  Horiz. % 2.36% 287.88% 255.22% 230.64% 37.04% 131.65% 100.00%
DY 0.00 1.59 0.00 2.12 2.70 6.28 4.88 -
  YoY % 0.00% 0.00% 0.00% -21.48% -57.01% 28.69% -
  Horiz. % 0.00% 32.58% 0.00% 43.44% 55.33% 128.69% 100.00%
P/NAPS 0.91 1.23 0.95 0.61 0.65 0.70 0.60 7.18%
  YoY % -26.02% 29.47% 55.74% -6.15% -7.14% 16.67% -
  Horiz. % 151.67% 205.00% 158.33% 101.67% 108.33% 116.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS