Highlights

[LTKM] YoY Quarter Result on 2015-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     194.86%    YoY -     105.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 44,506 39,634 40,342 49,986 44,725 40,538 38,857 2.29%
  YoY % 12.29% -1.75% -19.29% 11.76% 10.33% 4.33% -
  Horiz. % 114.54% 102.00% 103.82% 128.64% 115.10% 104.33% 100.00%
PBT 1,232 3,218 1,511 26,775 12,630 7,254 3,286 -15.08%
  YoY % -61.72% 112.97% -94.36% 112.00% 74.11% 120.75% -
  Horiz. % 37.49% 97.93% 45.98% 814.82% 384.36% 220.75% 100.00%
Tax -441 -988 -1,374 -3,425 -1,250 -1,644 -2,365 -24.41%
  YoY % 55.36% 28.09% 59.88% -174.00% 23.97% 30.49% -
  Horiz. % 18.65% 41.78% 58.10% 144.82% 52.85% 69.51% 100.00%
NP 791 2,230 137 23,350 11,380 5,610 921 -2.50%
  YoY % -64.53% 1,527.74% -99.41% 105.18% 102.85% 509.12% -
  Horiz. % 85.88% 242.13% 14.88% 2,535.29% 1,235.61% 609.12% 100.00%
NP to SH 791 2,230 137 23,350 11,380 5,610 883 -1.82%
  YoY % -64.53% 1,527.74% -99.41% 105.18% 102.85% 535.33% -
  Horiz. % 89.58% 252.55% 15.52% 2,644.39% 1,288.79% 635.33% 100.00%
Tax Rate 35.80 % 30.70 % 90.93 % 12.79 % 9.90 % 22.66 % 71.97 % -10.98%
  YoY % 16.61% -66.24% 610.95% 29.19% -56.31% -68.51% -
  Horiz. % 49.74% 42.66% 126.34% 17.77% 13.76% 31.49% 100.00%
Total Cost 43,715 37,404 40,205 26,636 33,345 34,928 37,936 2.39%
  YoY % 16.87% -6.97% 50.94% -20.12% -4.53% -7.93% -
  Horiz. % 115.23% 98.60% 105.98% 70.21% 87.90% 92.07% 100.00%
Net Worth 231,585 238,090 222,477 221,616 158,296 133,530 123,793 11.00%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.55% 7.87% -
  Horiz. % 187.07% 192.33% 179.72% 179.02% 127.87% 107.87% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 4,336 - 1,734 2,164 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.87% -
  Horiz. % 0.00% 0.00% 0.00% 200.39% 0.00% 80.13% 100.00%
Div Payout % - % - % - % 18.57 % - % 30.91 % 245.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -87.39% -
  Horiz. % 0.00% 0.00% 0.00% 7.58% 0.00% 12.61% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 231,585 238,090 222,477 221,616 158,296 133,530 123,793 11.00%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.55% 7.87% -
  Horiz. % 187.07% 192.33% 179.72% 179.02% 127.87% 107.87% 100.00%
NOSH 130,104 130,104 130,104 43,369 43,368 43,353 43,284 20.12%
  YoY % 0.00% 0.00% 199.99% 0.00% 0.03% 0.16% -
  Horiz. % 300.58% 300.58% 300.58% 100.20% 100.20% 100.16% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.78 % 5.63 % 0.34 % 46.71 % 25.44 % 13.84 % 2.37 % -4.66%
  YoY % -68.38% 1,555.88% -99.27% 83.61% 83.82% 483.97% -
  Horiz. % 75.11% 237.55% 14.35% 1,970.89% 1,073.42% 583.97% 100.00%
ROE 0.34 % 0.94 % 0.06 % 10.54 % 7.19 % 4.20 % 0.71 % -11.54%
  YoY % -63.83% 1,466.67% -99.43% 46.59% 71.19% 491.55% -
  Horiz. % 47.89% 132.39% 8.45% 1,484.51% 1,012.68% 591.55% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.21 30.46 31.01 115.26 103.13 93.50 89.77 -14.85%
  YoY % 12.31% -1.77% -73.10% 11.76% 10.30% 4.16% -
  Horiz. % 38.11% 33.93% 34.54% 128.39% 114.88% 104.16% 100.00%
EPS 0.61 1.71 0.11 53.84 26.24 12.94 2.04 -18.22%
  YoY % -64.33% 1,454.55% -99.80% 105.18% 102.78% 534.31% -
  Horiz. % 29.90% 83.82% 5.39% 2,639.22% 1,286.27% 634.31% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 4.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 0.00% 80.00% 100.00%
NAPS 1.7800 1.8300 1.7100 5.1100 3.6500 3.0800 2.8600 -7.60%
  YoY % -2.73% 7.02% -66.54% 40.00% 18.51% 7.69% -
  Horiz. % 62.24% 63.99% 59.79% 178.67% 127.62% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.21 30.46 31.01 38.42 34.38 31.16 29.87 2.29%
  YoY % 12.31% -1.77% -19.29% 11.75% 10.33% 4.32% -
  Horiz. % 114.53% 101.98% 103.82% 128.62% 115.10% 104.32% 100.00%
EPS 0.61 1.71 0.11 17.95 8.75 4.31 0.68 -1.79%
  YoY % -64.33% 1,454.55% -99.39% 105.14% 103.02% 533.82% -
  Horiz. % 89.71% 251.47% 16.18% 2,639.71% 1,286.76% 633.82% 100.00%
DPS 0.00 0.00 0.00 3.33 0.00 1.33 1.66 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.88% -
  Horiz. % 0.00% 0.00% 0.00% 200.60% 0.00% 80.12% 100.00%
NAPS 1.7800 1.8300 1.7100 1.7034 1.2167 1.0263 0.9515 11.00%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.55% 7.86% -
  Horiz. % 187.07% 192.33% 179.72% 179.02% 127.87% 107.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0000 1.2800 1.5900 5.7200 2.8500 1.8100 1.8600 -
P/RPS 2.92 4.20 5.13 4.96 2.76 1.94 2.07 5.90%
  YoY % -30.48% -18.13% 3.43% 79.71% 42.27% -6.28% -
  Horiz. % 141.06% 202.90% 247.83% 239.61% 133.33% 93.72% 100.00%
P/EPS 164.48 74.68 1,509.97 10.62 10.86 13.99 91.18 10.33%
  YoY % 120.25% -95.05% 14,118.17% -2.21% -22.37% -84.66% -
  Horiz. % 180.39% 81.90% 1,656.03% 11.65% 11.91% 15.34% 100.00%
EY 0.61 1.34 0.07 9.41 9.21 7.15 1.10 -9.36%
  YoY % -54.48% 1,814.29% -99.26% 2.17% 28.81% 550.00% -
  Horiz. % 55.45% 121.82% 6.36% 855.45% 837.27% 650.00% 100.00%
DY 0.00 0.00 0.00 1.75 0.00 2.21 2.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.84% -
  Horiz. % 0.00% 0.00% 0.00% 65.06% 0.00% 82.16% 100.00%
P/NAPS 0.56 0.70 0.93 1.12 0.78 0.59 0.65 -2.45%
  YoY % -20.00% -24.73% -16.96% 43.59% 32.20% -9.23% -
  Horiz. % 86.15% 107.69% 143.08% 172.31% 120.00% 90.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 -
Price 1.0100 1.7800 1.5600 6.3000 3.4600 1.8900 1.8500 -
P/RPS 2.95 5.84 5.03 5.47 3.36 2.02 2.06 6.16%
  YoY % -49.49% 16.10% -8.04% 62.80% 66.34% -1.94% -
  Horiz. % 143.20% 283.50% 244.17% 265.53% 163.11% 98.06% 100.00%
P/EPS 166.13 103.85 1,481.48 11.70 13.19 14.61 90.69 10.61%
  YoY % 59.97% -92.99% 12,562.22% -11.30% -9.72% -83.89% -
  Horiz. % 183.18% 114.51% 1,633.56% 12.90% 14.54% 16.11% 100.00%
EY 0.60 0.96 0.07 8.55 7.58 6.85 1.10 -9.60%
  YoY % -37.50% 1,271.43% -99.18% 12.80% 10.66% 522.73% -
  Horiz. % 54.55% 87.27% 6.36% 777.27% 689.09% 622.73% 100.00%
DY 0.00 0.00 0.00 1.59 0.00 2.12 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.48% -
  Horiz. % 0.00% 0.00% 0.00% 58.89% 0.00% 78.52% 100.00%
P/NAPS 0.57 0.97 0.91 1.23 0.95 0.61 0.65 -2.16%
  YoY % -41.24% 6.59% -26.02% 29.47% 55.74% -6.15% -
  Horiz. % 87.69% 149.23% 140.00% 189.23% 146.15% 93.85% 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.
 


 

244  201  522  1301 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.19-0.035 
 ARMADA 0.410.00 
 PERDANA 0.395+0.015 
 MESTRON 0.135+0.015 
 HSI-H8E 0.185-0.025 
 HSI-C7F 0.375+0.045 
 MTAG 0.49+0.015 
 KNM 0.435-0.005 
Partners & Brokers