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.
 


 

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 
Partners & Brokers