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 - 130,102
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.
 


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. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers