Highlights

[LTKM] YoY TTM Result on 2015-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -10.15%    YoY -     41.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 174,644 165,974 170,921 188,144 179,772 161,868 155,276 1.98%
  YoY % 5.22% -2.89% -9.15% 4.66% 11.06% 4.25% -
  Horiz. % 112.47% 106.89% 110.08% 121.17% 115.78% 104.25% 100.00%
PBT 6,462 13,059 18,163 53,107 37,769 19,770 14,936 -13.03%
  YoY % -50.52% -28.10% -65.80% 40.61% 91.04% 32.36% -
  Horiz. % 43.26% 87.43% 121.61% 355.56% 252.87% 132.36% 100.00%
Tax -4,046 -5,167 -5,904 -11,655 -8,409 -4,719 -14,881 -19.50%
  YoY % 21.70% 12.48% 49.34% -38.60% -78.19% 68.29% -
  Horiz. % 27.19% 34.72% 39.67% 78.32% 56.51% 31.71% 100.00%
NP 2,416 7,892 12,259 41,452 29,360 15,051 55 87.79%
  YoY % -69.39% -35.62% -70.43% 41.19% 95.07% 27,265.45% -
  Horiz. % 4,392.73% 14,349.09% 22,289.09% 75,367.27% 53,381.82% 27,365.45% 100.00%
NP to SH 2,416 7,892 12,259 41,452 29,360 15,159 17 128.36%
  YoY % -69.39% -35.62% -70.43% 41.19% 93.68% 89,070.59% -
  Horiz. % 14,211.76% 46,423.53% 72,111.77% 243,835.30% 172,705.89% 89,170.59% 100.00%
Tax Rate 62.61 % 39.57 % 32.51 % 21.95 % 22.26 % 23.87 % 99.63 % -7.45%
  YoY % 58.23% 21.72% 48.11% -1.39% -6.74% -76.04% -
  Horiz. % 62.84% 39.72% 32.63% 22.03% 22.34% 23.96% 100.00%
Total Cost 172,228 158,082 158,662 146,692 150,412 146,817 155,221 1.75%
  YoY % 8.95% -0.37% 8.16% -2.47% 2.45% -5.41% -
  Horiz. % 110.96% 101.84% 102.22% 94.51% 96.90% 94.59% 100.00%
Net Worth 228,983 238,090 225,079 222,477 166,052 139,245 124,205 10.73%
  YoY % -3.83% 5.78% 1.17% 33.98% 19.25% 12.11% -
  Horiz. % 184.36% 191.69% 181.22% 179.12% 133.69% 112.11% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,301 1,951 3,252 8,673 0 0 2,164 -8.13%
  YoY % -33.33% -40.00% -62.50% 0.00% 0.00% 0.00% -
  Horiz. % 60.12% 90.17% 150.29% 400.78% 0.00% 0.00% 100.00%
Div Payout % 53.85 % 24.73 % 26.53 % 20.92 % - % - % 12,730.68 % -59.77%
  YoY % 117.75% -6.78% 26.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.42% 0.19% 0.21% 0.16% 0.00% 0.00% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 228,983 238,090 225,079 222,477 166,052 139,245 124,205 10.73%
  YoY % -3.83% 5.78% 1.17% 33.98% 19.25% 12.11% -
  Horiz. % 184.36% 191.69% 181.22% 179.12% 133.69% 112.11% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,355 43,378 43,277 20.13%
  YoY % 0.00% 0.00% 0.00% 200.09% -0.05% 0.23% -
  Horiz. % 300.63% 300.63% 300.63% 300.63% 100.18% 100.23% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.38 % 4.75 % 7.17 % 22.03 % 16.33 % 9.30 % 0.04 % 80.38%
  YoY % -70.95% -33.75% -67.45% 34.91% 75.59% 23,150.00% -
  Horiz. % 3,450.00% 11,875.00% 17,925.00% 55,075.00% 40,825.00% 23,250.00% 100.00%
ROE 1.06 % 3.31 % 5.45 % 18.63 % 17.68 % 10.89 % 0.01 % 117.47%
  YoY % -67.98% -39.27% -70.75% 5.37% 62.35% 108,800.00% -
  Horiz. % 10,600.00% 33,100.00% 54,500.00% 186,300.00% 176,800.02% 108,900.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 134.23 127.57 131.37 144.61 414.65 373.15 358.79 -15.11%
  YoY % 5.22% -2.89% -9.16% -65.12% 11.12% 4.00% -
  Horiz. % 37.41% 35.56% 36.61% 40.30% 115.57% 104.00% 100.00%
EPS 1.86 6.07 9.42 31.86 67.72 34.95 0.04 89.58%
  YoY % -69.36% -35.56% -70.43% -52.95% 93.76% 87,275.00% -
  Horiz. % 4,650.00% 15,175.00% 23,550.00% 79,650.01% 169,300.02% 87,375.01% 100.00%
DPS 1.00 1.50 2.50 6.67 0.00 0.00 5.00 -23.52%
  YoY % -33.33% -40.00% -62.52% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 30.00% 50.00% 133.40% 0.00% 0.00% 100.00%
NAPS 1.7600 1.8300 1.7300 1.7100 3.8300 3.2100 2.8700 -7.82%
  YoY % -3.83% 5.78% 1.17% -55.35% 19.31% 11.85% -
  Horiz. % 61.32% 63.76% 60.28% 59.58% 133.45% 111.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 134.23 127.57 131.37 144.61 138.18 124.41 119.35 1.98%
  YoY % 5.22% -2.89% -9.16% 4.65% 11.07% 4.24% -
  Horiz. % 112.47% 106.89% 110.07% 121.16% 115.78% 104.24% 100.00%
EPS 1.86 6.07 9.42 31.86 22.57 11.65 0.01 138.82%
  YoY % -69.36% -35.56% -70.43% 41.16% 93.73% 116,400.00% -
  Horiz. % 18,600.00% 60,700.01% 94,200.00% 318,600.03% 225,700.00% 116,500.00% 100.00%
DPS 1.00 1.50 2.50 6.67 0.00 0.00 1.66 -8.10%
  YoY % -33.33% -40.00% -62.52% 0.00% 0.00% 0.00% -
  Horiz. % 60.24% 90.36% 150.60% 401.81% 0.00% 0.00% 100.00%
NAPS 1.7600 1.8300 1.7300 1.7100 1.2763 1.0703 0.9547 10.73%
  YoY % -3.83% 5.78% 1.17% 33.98% 19.25% 12.11% -
  Horiz. % 184.35% 191.68% 181.21% 179.11% 133.69% 112.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9000 1.7700 1.4100 2.1400 3.4500 1.9000 1.8600 -
P/RPS 0.67 1.39 1.07 1.48 0.83 0.51 0.52 4.31%
  YoY % -51.80% 29.91% -27.70% 78.31% 62.75% -1.92% -
  Horiz. % 128.85% 267.31% 205.77% 284.62% 159.62% 98.08% 100.00%
P/EPS 48.47 29.18 14.96 6.72 5.09 5.44 4,735.05 -53.39%
  YoY % 66.11% 95.05% 122.62% 32.02% -6.43% -99.89% -
  Horiz. % 1.02% 0.62% 0.32% 0.14% 0.11% 0.11% 100.00%
EY 2.06 3.43 6.68 14.89 19.63 18.39 0.02 116.43%
  YoY % -39.94% -48.65% -55.14% -24.15% 6.74% 91,849.99% -
  Horiz. % 10,300.00% 17,150.00% 33,400.00% 74,450.01% 98,150.00% 91,950.00% 100.00%
DY 1.11 0.85 1.77 3.12 0.00 0.00 2.69 -13.71%
  YoY % 30.59% -51.98% -43.27% 0.00% 0.00% 0.00% -
  Horiz. % 41.26% 31.60% 65.80% 115.99% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.97 0.82 1.25 0.90 0.59 0.65 -3.96%
  YoY % -47.42% 18.29% -34.40% 38.89% 52.54% -9.23% -
  Horiz. % 78.46% 149.23% 126.15% 192.31% 138.46% 90.77% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.9200 1.4900 1.4100 1.5700 4.5000 1.9800 1.7900 -
P/RPS 0.69 1.17 1.07 1.09 1.09 0.53 0.50 5.51%
  YoY % -41.03% 9.35% -1.83% 0.00% 105.66% 6.00% -
  Horiz. % 138.00% 234.00% 214.00% 218.00% 218.00% 106.00% 100.00%
P/EPS 49.54 24.56 14.96 4.93 6.65 5.67 4,556.85 -52.92%
  YoY % 101.71% 64.17% 203.45% -25.86% 17.28% -99.88% -
  Horiz. % 1.09% 0.54% 0.33% 0.11% 0.15% 0.12% 100.00%
EY 2.02 4.07 6.68 20.29 15.05 17.65 0.02 115.73%
  YoY % -50.37% -39.07% -67.08% 34.82% -14.73% 88,150.00% -
  Horiz. % 10,100.00% 20,350.00% 33,400.00% 101,450.01% 75,250.00% 88,250.00% 100.00%
DY 1.09 1.01 1.77 4.25 0.00 0.00 2.79 -14.49%
  YoY % 7.92% -42.94% -58.35% 0.00% 0.00% 0.00% -
  Horiz. % 39.07% 36.20% 63.44% 152.33% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.81 0.82 0.92 1.17 0.62 0.62 -2.89%
  YoY % -35.80% -1.22% -10.87% -21.37% 88.71% 0.00% -
  Horiz. % 83.87% 130.65% 132.26% 148.39% 188.71% 100.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers