Highlights

[LTKM] YoY TTM Result on 2020-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -162.29%    YoY -     -114.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 166,864 205,165 174,644 165,974 170,921 188,144 179,772 -1.23%
  YoY % -18.67% 17.48% 5.22% -2.89% -9.15% 4.66% -
  Horiz. % 92.82% 114.13% 97.15% 92.32% 95.08% 104.66% 100.00%
PBT 677 35,007 6,462 13,059 18,163 53,107 37,769 -48.81%
  YoY % -98.07% 441.74% -50.52% -28.10% -65.80% 40.61% -
  Horiz. % 1.79% 92.69% 17.11% 34.58% 48.09% 140.61% 100.00%
Tax -4,095 -11,659 -4,046 -5,167 -5,904 -11,655 -8,409 -11.29%
  YoY % 64.88% -188.16% 21.70% 12.48% 49.34% -38.60% -
  Horiz. % 48.70% 138.65% 48.12% 61.45% 70.21% 138.60% 100.00%
NP -3,418 23,348 2,416 7,892 12,259 41,452 29,360 -
  YoY % -114.64% 866.39% -69.39% -35.62% -70.43% 41.19% -
  Horiz. % -11.64% 79.52% 8.23% 26.88% 41.75% 141.19% 100.00%
NP to SH -3,418 23,348 2,416 7,892 12,259 41,452 29,360 -
  YoY % -114.64% 866.39% -69.39% -35.62% -70.43% 41.19% -
  Horiz. % -11.64% 79.52% 8.23% 26.88% 41.75% 141.19% 100.00%
Tax Rate 604.87 % 33.30 % 62.61 % 39.57 % 32.51 % 21.95 % 22.26 % 73.30%
  YoY % 1,716.43% -46.81% 58.23% 21.72% 48.11% -1.39% -
  Horiz. % 2,717.30% 149.60% 281.27% 177.76% 146.05% 98.61% 100.00%
Total Cost 170,282 181,817 172,228 158,082 158,662 146,692 150,412 2.09%
  YoY % -6.34% 5.57% 8.95% -0.37% 8.16% -2.47% -
  Horiz. % 113.21% 120.88% 114.50% 105.10% 105.48% 97.53% 100.00%
Net Worth 235,488 245,896 228,983 238,090 225,079 222,477 166,052 5.99%
  YoY % -4.23% 7.39% -3.83% 5.78% 1.17% 33.98% -
  Horiz. % 141.82% 148.08% 137.90% 143.38% 135.55% 133.98% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 650 1,301 1,301 1,951 3,252 8,673 0 -
  YoY % -50.00% 0.00% -33.33% -40.00% -62.50% 0.00% -
  Horiz. % 7.50% 15.00% 15.00% 22.50% 37.50% 100.00% -
Div Payout % - % 5.57 % 53.85 % 24.73 % 26.53 % 20.92 % - % -
  YoY % 0.00% -89.66% 117.75% -6.78% 26.82% 0.00% -
  Horiz. % 0.00% 26.63% 257.41% 118.21% 126.82% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 235,488 245,896 228,983 238,090 225,079 222,477 166,052 5.99%
  YoY % -4.23% 7.39% -3.83% 5.78% 1.17% 33.98% -
  Horiz. % 141.82% 148.08% 137.90% 143.38% 135.55% 133.98% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 43,355 20.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 200.09% -
  Horiz. % 300.09% 300.09% 300.09% 300.09% 300.09% 300.09% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -2.05 % 11.38 % 1.38 % 4.75 % 7.17 % 22.03 % 16.33 % -
  YoY % -118.01% 724.64% -70.95% -33.75% -67.45% 34.91% -
  Horiz. % -12.55% 69.69% 8.45% 29.09% 43.91% 134.91% 100.00%
ROE -1.45 % 9.50 % 1.06 % 3.31 % 5.45 % 18.63 % 17.68 % -
  YoY % -115.26% 796.23% -67.98% -39.27% -70.75% 5.37% -
  Horiz. % -8.20% 53.73% 6.00% 18.72% 30.83% 105.37% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 128.25 157.69 134.23 127.57 131.37 144.61 414.65 -17.75%
  YoY % -18.67% 17.48% 5.22% -2.89% -9.16% -65.12% -
  Horiz. % 30.93% 38.03% 32.37% 30.77% 31.68% 34.88% 100.00%
EPS -2.63 17.95 1.86 6.07 9.42 31.86 67.72 -
  YoY % -114.65% 865.05% -69.36% -35.56% -70.43% -52.95% -
  Horiz. % -3.88% 26.51% 2.75% 8.96% 13.91% 47.05% 100.00%
DPS 0.50 1.00 1.00 1.50 2.50 6.67 0.00 -
  YoY % -50.00% 0.00% -33.33% -40.00% -62.52% 0.00% -
  Horiz. % 7.50% 14.99% 14.99% 22.49% 37.48% 100.00% -
NAPS 1.8100 1.8900 1.7600 1.8300 1.7300 1.7100 3.8300 -11.73%
  YoY % -4.23% 7.39% -3.83% 5.78% 1.17% -55.35% -
  Horiz. % 47.26% 49.35% 45.95% 47.78% 45.17% 44.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 128.25 157.69 134.23 127.57 131.37 144.61 138.18 -1.23%
  YoY % -18.67% 17.48% 5.22% -2.89% -9.16% 4.65% -
  Horiz. % 92.81% 114.12% 97.14% 92.32% 95.07% 104.65% 100.00%
EPS -2.63 17.95 1.86 6.07 9.42 31.86 22.57 -
  YoY % -114.65% 865.05% -69.36% -35.56% -70.43% 41.16% -
  Horiz. % -11.65% 79.53% 8.24% 26.89% 41.74% 141.16% 100.00%
DPS 0.50 1.00 1.00 1.50 2.50 6.67 0.00 -
  YoY % -50.00% 0.00% -33.33% -40.00% -62.52% 0.00% -
  Horiz. % 7.50% 14.99% 14.99% 22.49% 37.48% 100.00% -
NAPS 1.8100 1.8900 1.7600 1.8300 1.7300 1.7100 1.2763 5.99%
  YoY % -4.23% 7.39% -3.83% 5.78% 1.17% 33.98% -
  Horiz. % 141.82% 148.08% 137.90% 143.38% 135.55% 133.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.0500 0.9850 0.9000 1.7700 1.4100 2.1400 3.4500 -
P/RPS 0.82 0.62 0.67 1.39 1.07 1.48 0.83 -0.20%
  YoY % 32.26% -7.46% -51.80% 29.91% -27.70% 78.31% -
  Horiz. % 98.80% 74.70% 80.72% 167.47% 128.92% 178.31% 100.00%
P/EPS -39.97 5.49 48.47 29.18 14.96 6.72 5.09 -
  YoY % -828.05% -88.67% 66.11% 95.05% 122.62% 32.02% -
  Horiz. % -785.27% 107.86% 952.26% 573.28% 293.91% 132.02% 100.00%
EY -2.50 18.22 2.06 3.43 6.68 14.89 19.63 -
  YoY % -113.72% 784.47% -39.94% -48.65% -55.14% -24.15% -
  Horiz. % -12.74% 92.82% 10.49% 17.47% 34.03% 75.85% 100.00%
DY 0.48 1.02 1.11 0.85 1.77 3.12 0.00 -
  YoY % -52.94% -8.11% 30.59% -51.98% -43.27% 0.00% -
  Horiz. % 15.38% 32.69% 35.58% 27.24% 56.73% 100.00% -
P/NAPS 0.58 0.52 0.51 0.97 0.82 1.25 0.90 -7.05%
  YoY % 11.54% 1.96% -47.42% 18.29% -34.40% 38.89% -
  Horiz. % 64.44% 57.78% 56.67% 107.78% 91.11% 138.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 23/08/19 16/08/18 16/08/17 17/08/16 27/08/15 28/08/14 -
Price 0.9400 1.3500 0.9200 1.4900 1.4100 1.5700 4.5000 -
P/RPS 0.73 0.86 0.69 1.17 1.07 1.09 1.09 -6.46%
  YoY % -15.12% 24.64% -41.03% 9.35% -1.83% 0.00% -
  Horiz. % 66.97% 78.90% 63.30% 107.34% 98.17% 100.00% 100.00%
P/EPS -35.78 7.52 49.54 24.56 14.96 4.93 6.65 -
  YoY % -575.80% -84.82% 101.71% 64.17% 203.45% -25.86% -
  Horiz. % -538.05% 113.08% 744.96% 369.32% 224.96% 74.14% 100.00%
EY -2.79 13.29 2.02 4.07 6.68 20.29 15.05 -
  YoY % -120.99% 557.92% -50.37% -39.07% -67.08% 34.82% -
  Horiz. % -18.54% 88.31% 13.42% 27.04% 44.39% 134.82% 100.00%
DY 0.53 0.74 1.09 1.01 1.77 4.25 0.00 -
  YoY % -28.38% -32.11% 7.92% -42.94% -58.35% 0.00% -
  Horiz. % 12.47% 17.41% 25.65% 23.76% 41.65% 100.00% -
P/NAPS 0.52 0.71 0.52 0.81 0.82 0.92 1.17 -12.63%
  YoY % -26.76% 36.54% -35.80% -1.22% -10.87% -21.37% -
  Horiz. % 44.44% 60.68% 44.44% 69.23% 70.09% 78.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS