Highlights

[LTKM] YoY Quarter Result on 2019-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 21-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -43.72%    YoY -     593.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 55,978 44,506 39,634 40,342 49,986 44,725 40,538 5.52%
  YoY % 25.78% 12.29% -1.75% -19.29% 11.76% 10.33% -
  Horiz. % 138.09% 109.79% 97.77% 99.52% 123.31% 110.33% 100.00%
PBT 7,952 1,232 3,218 1,511 26,775 12,630 7,254 1.54%
  YoY % 545.45% -61.72% 112.97% -94.36% 112.00% 74.11% -
  Horiz. % 109.62% 16.98% 44.36% 20.83% 369.11% 174.11% 100.00%
Tax -2,464 -441 -988 -1,374 -3,425 -1,250 -1,644 6.97%
  YoY % -458.73% 55.36% 28.09% 59.88% -174.00% 23.97% -
  Horiz. % 149.88% 26.82% 60.10% 83.58% 208.33% 76.03% 100.00%
NP 5,488 791 2,230 137 23,350 11,380 5,610 -0.37%
  YoY % 593.81% -64.53% 1,527.74% -99.41% 105.18% 102.85% -
  Horiz. % 97.83% 14.10% 39.75% 2.44% 416.22% 202.85% 100.00%
NP to SH 5,488 791 2,230 137 23,350 11,380 5,610 -0.37%
  YoY % 593.81% -64.53% 1,527.74% -99.41% 105.18% 102.85% -
  Horiz. % 97.83% 14.10% 39.75% 2.44% 416.22% 202.85% 100.00%
Tax Rate 30.99 % 35.80 % 30.70 % 90.93 % 12.79 % 9.90 % 22.66 % 5.35%
  YoY % -13.44% 16.61% -66.24% 610.95% 29.19% -56.31% -
  Horiz. % 136.76% 157.99% 135.48% 401.28% 56.44% 43.69% 100.00%
Total Cost 50,490 43,715 37,404 40,205 26,636 33,345 34,928 6.33%
  YoY % 15.50% 16.87% -6.97% 50.94% -20.12% -4.53% -
  Horiz. % 144.55% 125.16% 107.09% 115.11% 76.26% 95.47% 100.00%
Net Worth 247,197 231,585 238,090 222,477 221,616 158,296 133,530 10.80%
  YoY % 6.74% -2.73% 7.02% 0.39% 40.00% 18.55% -
  Horiz. % 185.12% 173.43% 178.30% 166.61% 165.97% 118.55% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 4,336 - 1,734 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 250.09% 0.00% 100.00%
Div Payout % - % - % - % - % 18.57 % - % 30.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.08% 0.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 247,197 231,585 238,090 222,477 221,616 158,296 133,530 10.80%
  YoY % 6.74% -2.73% 7.02% 0.39% 40.00% 18.55% -
  Horiz. % 185.12% 173.43% 178.30% 166.61% 165.97% 118.55% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,369 43,368 43,353 20.09%
  YoY % 0.00% 0.00% 0.00% 199.99% 0.00% 0.03% -
  Horiz. % 300.10% 300.10% 300.10% 300.10% 100.04% 100.03% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.80 % 1.78 % 5.63 % 0.34 % 46.71 % 25.44 % 13.84 % -5.59%
  YoY % 450.56% -68.38% 1,555.88% -99.27% 83.61% 83.82% -
  Horiz. % 70.81% 12.86% 40.68% 2.46% 337.50% 183.82% 100.00%
ROE 2.22 % 0.34 % 0.94 % 0.06 % 10.54 % 7.19 % 4.20 % -10.08%
  YoY % 552.94% -63.83% 1,466.67% -99.43% 46.59% 71.19% -
  Horiz. % 52.86% 8.10% 22.38% 1.43% 250.95% 171.19% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 43.03 34.21 30.46 31.01 115.26 103.13 93.50 -12.13%
  YoY % 25.78% 12.31% -1.77% -73.10% 11.76% 10.30% -
  Horiz. % 46.02% 36.59% 32.58% 33.17% 123.27% 110.30% 100.00%
EPS 4.22 0.61 1.71 0.11 53.84 26.24 12.94 -17.03%
  YoY % 591.80% -64.33% 1,454.55% -99.80% 105.18% 102.78% -
  Horiz. % 32.61% 4.71% 13.21% 0.85% 416.07% 202.78% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 250.00% 0.00% 100.00%
NAPS 1.9000 1.7800 1.8300 1.7100 5.1100 3.6500 3.0800 -7.73%
  YoY % 6.74% -2.73% 7.02% -66.54% 40.00% 18.51% -
  Horiz. % 61.69% 57.79% 59.42% 55.52% 165.91% 118.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 43.06 34.24 30.49 31.03 38.45 34.40 31.18 5.53%
  YoY % 25.76% 12.30% -1.74% -19.30% 11.77% 10.33% -
  Horiz. % 138.10% 109.81% 97.79% 99.52% 123.32% 110.33% 100.00%
EPS 4.22 0.61 1.72 0.11 17.96 8.75 4.32 -0.39%
  YoY % 591.80% -64.53% 1,463.64% -99.39% 105.26% 102.55% -
  Horiz. % 97.69% 14.12% 39.81% 2.55% 415.74% 202.55% 100.00%
DPS 0.00 0.00 0.00 0.00 3.34 0.00 1.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 251.13% 0.00% 100.00%
NAPS 1.9015 1.7814 1.8315 1.7114 1.7047 1.2177 1.0272 10.80%
  YoY % 6.74% -2.74% 7.02% 0.39% 39.99% 18.55% -
  Horiz. % 185.11% 173.42% 178.30% 166.61% 165.96% 118.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1800 1.0000 1.2800 1.5900 5.7200 2.8500 1.8100 -
P/RPS 2.74 2.92 4.20 5.13 4.96 2.76 1.94 5.92%
  YoY % -6.16% -30.48% -18.13% 3.43% 79.71% 42.27% -
  Horiz. % 141.24% 150.52% 216.49% 264.43% 255.67% 142.27% 100.00%
P/EPS 27.97 164.48 74.68 1,509.97 10.62 10.86 13.99 12.23%
  YoY % -82.99% 120.25% -95.05% 14,118.17% -2.21% -22.37% -
  Horiz. % 199.93% 1,175.70% 533.81% 10,793.21% 75.91% 77.63% 100.00%
EY 3.57 0.61 1.34 0.07 9.41 9.21 7.15 -10.93%
  YoY % 485.25% -54.48% 1,814.29% -99.26% 2.17% 28.81% -
  Horiz. % 49.93% 8.53% 18.74% 0.98% 131.61% 128.81% 100.00%
DY 0.00 0.00 0.00 0.00 1.75 0.00 2.21 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.19% 0.00% 100.00%
P/NAPS 0.62 0.56 0.70 0.93 1.12 0.78 0.59 0.83%
  YoY % 10.71% -20.00% -24.73% -16.96% 43.59% 32.20% -
  Horiz. % 105.08% 94.92% 118.64% 157.63% 189.83% 132.20% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 24/05/18 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 -
Price 1.1800 1.0100 1.7800 1.5600 6.3000 3.4600 1.8900 -
P/RPS 2.74 2.95 5.84 5.03 5.47 3.36 2.02 5.21%
  YoY % -7.12% -49.49% 16.10% -8.04% 62.80% 66.34% -
  Horiz. % 135.64% 146.04% 289.11% 249.01% 270.79% 166.34% 100.00%
P/EPS 27.97 166.13 103.85 1,481.48 11.70 13.19 14.61 11.43%
  YoY % -83.16% 59.97% -92.99% 12,562.22% -11.30% -9.72% -
  Horiz. % 191.44% 1,137.10% 710.81% 10,140.18% 80.08% 90.28% 100.00%
EY 3.57 0.60 0.96 0.07 8.55 7.58 6.85 -10.29%
  YoY % 495.00% -37.50% 1,271.43% -99.18% 12.80% 10.66% -
  Horiz. % 52.12% 8.76% 14.01% 1.02% 124.82% 110.66% 100.00%
DY 0.00 0.00 0.00 0.00 1.59 0.00 2.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.00% 0.00% 100.00%
P/NAPS 0.62 0.57 0.97 0.91 1.23 0.95 0.61 0.27%
  YoY % 8.77% -41.24% 6.59% -26.02% 29.47% 55.74% -
  Horiz. % 101.64% 93.44% 159.02% 149.18% 201.64% 155.74% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers