Highlights

[LTKM] YoY TTM Result on 2014-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     3.79%    YoY -     93.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 165,974 170,921 188,144 179,772 161,868 155,276 154,074 1.25%
  YoY % -2.89% -9.15% 4.66% 11.06% 4.25% 0.78% -
  Horiz. % 107.72% 110.93% 122.11% 116.68% 105.06% 100.78% 100.00%
PBT 13,059 18,163 53,107 37,769 19,770 14,936 25,144 -10.34%
  YoY % -28.10% -65.80% 40.61% 91.04% 32.36% -40.60% -
  Horiz. % 51.94% 72.24% 211.21% 150.21% 78.63% 59.40% 100.00%
Tax -5,167 -5,904 -11,655 -8,409 -4,719 -14,881 -9,251 -9.24%
  YoY % 12.48% 49.34% -38.60% -78.19% 68.29% -60.86% -
  Horiz. % 55.85% 63.82% 125.99% 90.90% 51.01% 160.86% 100.00%
NP 7,892 12,259 41,452 29,360 15,051 55 15,893 -11.00%
  YoY % -35.62% -70.43% 41.19% 95.07% 27,265.45% -99.65% -
  Horiz. % 49.66% 77.13% 260.82% 184.74% 94.70% 0.35% 100.00%
NP to SH 7,892 12,259 41,452 29,360 15,159 17 15,893 -11.00%
  YoY % -35.62% -70.43% 41.19% 93.68% 89,070.59% -99.89% -
  Horiz. % 49.66% 77.13% 260.82% 184.74% 95.38% 0.11% 100.00%
Tax Rate 39.57 % 32.51 % 21.95 % 22.26 % 23.87 % 99.63 % 36.79 % 1.22%
  YoY % 21.72% 48.11% -1.39% -6.74% -76.04% 170.81% -
  Horiz. % 107.56% 88.37% 59.66% 60.51% 64.88% 270.81% 100.00%
Total Cost 158,082 158,662 146,692 150,412 146,817 155,221 138,181 2.27%
  YoY % -0.37% 8.16% -2.47% 2.45% -5.41% 12.33% -
  Horiz. % 114.40% 114.82% 106.16% 108.85% 106.25% 112.33% 100.00%
Net Worth 238,090 225,079 222,477 166,052 139,245 124,205 129,776 10.63%
  YoY % 5.78% 1.17% 33.98% 19.25% 12.11% -4.29% -
  Horiz. % 183.46% 173.44% 171.43% 127.95% 107.30% 95.71% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,951 3,252 8,673 0 0 2,164 5,607 -16.12%
  YoY % -40.00% -62.50% 0.00% 0.00% 0.00% -61.41% -
  Horiz. % 34.80% 58.00% 154.68% 0.00% 0.00% 38.59% 100.00%
Div Payout % 24.73 % 26.53 % 20.92 % - % - % 12,730.68 % 35.28 % -5.74%
  YoY % -6.78% 26.82% 0.00% 0.00% 0.00% 35,984.69% -
  Horiz. % 70.10% 75.20% 59.30% 0.00% 0.00% 36,084.70% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 238,090 225,079 222,477 166,052 139,245 124,205 129,776 10.63%
  YoY % 5.78% 1.17% 33.98% 19.25% 12.11% -4.29% -
  Horiz. % 183.46% 173.44% 171.43% 127.95% 107.30% 95.71% 100.00%
NOSH 130,104 130,104 130,104 43,355 43,378 43,277 43,258 20.12%
  YoY % 0.00% 0.00% 200.09% -0.05% 0.23% 0.04% -
  Horiz. % 300.76% 300.76% 300.76% 100.22% 100.28% 100.04% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.75 % 7.17 % 22.03 % 16.33 % 9.30 % 0.04 % 10.32 % -12.12%
  YoY % -33.75% -67.45% 34.91% 75.59% 23,150.00% -99.61% -
  Horiz. % 46.03% 69.48% 213.47% 158.24% 90.12% 0.39% 100.00%
ROE 3.31 % 5.45 % 18.63 % 17.68 % 10.89 % 0.01 % 12.25 % -19.58%
  YoY % -39.27% -70.75% 5.37% 62.35% 108,800.00% -99.92% -
  Horiz. % 27.02% 44.49% 152.08% 144.33% 88.90% 0.08% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 127.57 131.37 144.61 414.65 373.15 358.79 356.17 -15.72%
  YoY % -2.89% -9.16% -65.12% 11.12% 4.00% 0.74% -
  Horiz. % 35.82% 36.88% 40.60% 116.42% 104.77% 100.74% 100.00%
EPS 6.07 9.42 31.86 67.72 34.95 0.04 36.74 -25.90%
  YoY % -35.56% -70.43% -52.95% 93.76% 87,275.00% -99.89% -
  Horiz. % 16.52% 25.64% 86.72% 184.32% 95.13% 0.11% 100.00%
DPS 1.50 2.50 6.67 0.00 0.00 5.00 13.00 -30.20%
  YoY % -40.00% -62.52% 0.00% 0.00% 0.00% -61.54% -
  Horiz. % 11.54% 19.23% 51.31% 0.00% 0.00% 38.46% 100.00%
NAPS 1.8300 1.7300 1.7100 3.8300 3.2100 2.8700 3.0000 -7.90%
  YoY % 5.78% 1.17% -55.35% 19.31% 11.85% -4.33% -
  Horiz. % 61.00% 57.67% 57.00% 127.67% 107.00% 95.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 127.57 131.37 144.61 138.18 124.41 119.35 118.42 1.25%
  YoY % -2.89% -9.16% 4.65% 11.07% 4.24% 0.79% -
  Horiz. % 107.73% 110.94% 122.12% 116.69% 105.06% 100.79% 100.00%
EPS 6.07 9.42 31.86 22.57 11.65 0.01 12.22 -11.00%
  YoY % -35.56% -70.43% 41.16% 93.73% 116,400.00% -99.92% -
  Horiz. % 49.67% 77.09% 260.72% 184.70% 95.34% 0.08% 100.00%
DPS 1.50 2.50 6.67 0.00 0.00 1.66 4.31 -16.12%
  YoY % -40.00% -62.52% 0.00% 0.00% 0.00% -61.48% -
  Horiz. % 34.80% 58.00% 154.76% 0.00% 0.00% 38.52% 100.00%
NAPS 1.8300 1.7300 1.7100 1.2763 1.0703 0.9547 0.9975 10.63%
  YoY % 5.78% 1.17% 33.98% 19.25% 12.11% -4.29% -
  Horiz. % 183.46% 173.43% 171.43% 127.95% 107.30% 95.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.7700 1.4100 2.1400 3.4500 1.9000 1.8600 1.9400 -
P/RPS 1.39 1.07 1.48 0.83 0.51 0.52 0.54 17.05%
  YoY % 29.91% -27.70% 78.31% 62.75% -1.92% -3.70% -
  Horiz. % 257.41% 198.15% 274.07% 153.70% 94.44% 96.30% 100.00%
P/EPS 29.18 14.96 6.72 5.09 5.44 4,735.05 5.28 32.93%
  YoY % 95.05% 122.62% 32.02% -6.43% -99.89% 89,578.98% -
  Horiz. % 552.65% 283.33% 127.27% 96.40% 103.03% 89,678.97% 100.00%
EY 3.43 6.68 14.89 19.63 18.39 0.02 18.94 -24.76%
  YoY % -48.65% -55.14% -24.15% 6.74% 91,849.99% -99.89% -
  Horiz. % 18.11% 35.27% 78.62% 103.64% 97.10% 0.11% 100.00%
DY 0.85 1.77 3.12 0.00 0.00 2.69 6.70 -29.09%
  YoY % -51.98% -43.27% 0.00% 0.00% 0.00% -59.85% -
  Horiz. % 12.69% 26.42% 46.57% 0.00% 0.00% 40.15% 100.00%
P/NAPS 0.97 0.82 1.25 0.90 0.59 0.65 0.65 6.89%
  YoY % 18.29% -34.40% 38.89% 52.54% -9.23% 0.00% -
  Horiz. % 149.23% 126.15% 192.31% 138.46% 90.77% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 1.4900 1.4100 1.5700 4.5000 1.9800 1.7900 1.9700 -
P/RPS 1.17 1.07 1.09 1.09 0.53 0.50 0.55 13.39%
  YoY % 9.35% -1.83% 0.00% 105.66% 6.00% -9.09% -
  Horiz. % 212.73% 194.55% 198.18% 198.18% 96.36% 90.91% 100.00%
P/EPS 24.56 14.96 4.93 6.65 5.67 4,556.85 5.36 28.85%
  YoY % 64.17% 203.45% -25.86% 17.28% -99.88% 84,915.86% -
  Horiz. % 458.21% 279.10% 91.98% 124.07% 105.78% 85,015.86% 100.00%
EY 4.07 6.68 20.29 15.05 17.65 0.02 18.65 -22.39%
  YoY % -39.07% -67.08% 34.82% -14.73% 88,150.00% -99.89% -
  Horiz. % 21.82% 35.82% 108.79% 80.70% 94.64% 0.11% 100.00%
DY 1.01 1.77 4.25 0.00 0.00 2.79 6.60 -26.84%
  YoY % -42.94% -58.35% 0.00% 0.00% 0.00% -57.73% -
  Horiz. % 15.30% 26.82% 64.39% 0.00% 0.00% 42.27% 100.00%
P/NAPS 0.81 0.82 0.92 1.17 0.62 0.62 0.66 3.47%
  YoY % -1.22% -10.87% -21.37% 88.71% 0.00% -6.06% -
  Horiz. % 122.73% 124.24% 139.39% 177.27% 93.94% 93.94% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers