Highlights

[LTKM] YoY TTM Result on 2013-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     24.24%    YoY -     129.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 171,722 182,985 185,330 167,313 154,162 153,999 135,659 4.00%
  YoY % -6.16% -1.27% 10.77% 8.53% 0.11% 13.52% -
  Horiz. % 126.58% 134.89% 136.61% 123.33% 113.64% 113.52% 100.00%
PBT 18,905 48,032 42,037 25,018 14,149 20,925 18,339 0.51%
  YoY % -60.64% 14.26% 68.03% 76.82% -32.38% 14.10% -
  Horiz. % 103.09% 261.91% 229.22% 136.42% 77.15% 114.10% 100.00%
Tax -6,222 -9,604 -10,086 -6,222 -5,969 -16,608 -5,162 3.16%
  YoY % 35.21% 4.78% -62.10% -4.24% 64.06% -221.74% -
  Horiz. % 120.53% 186.05% 195.39% 120.53% 115.63% 321.74% 100.00%
NP 12,683 38,428 31,951 18,796 8,180 4,317 13,177 -0.63%
  YoY % -67.00% 20.27% 69.99% 129.78% 89.48% -67.24% -
  Horiz. % 96.25% 291.63% 242.48% 142.64% 62.08% 32.76% 100.00%
NP to SH 12,683 38,428 31,951 18,834 8,212 4,317 13,177 -0.63%
  YoY % -67.00% 20.27% 69.65% 129.35% 90.22% -67.24% -
  Horiz. % 96.25% 291.63% 242.48% 142.93% 62.32% 32.76% 100.00%
Tax Rate 32.91 % 20.00 % 23.99 % 24.87 % 42.19 % 79.37 % 28.15 % 2.64%
  YoY % 64.55% -16.63% -3.54% -41.05% -46.84% 181.95% -
  Horiz. % 116.91% 71.05% 85.22% 88.35% 149.88% 281.95% 100.00%
Total Cost 159,039 144,557 153,379 148,517 145,982 149,682 122,482 4.45%
  YoY % 10.02% -5.75% 3.27% 1.74% -2.47% 22.21% -
  Horiz. % 129.85% 118.02% 125.23% 121.26% 119.19% 122.21% 100.00%
Net Worth 228,983 221,176 175,628 141,431 123,829 120,098 119,794 11.39%
  YoY % 3.53% 25.93% 24.18% 14.22% 3.11% 0.25% -
  Horiz. % 191.15% 184.63% 146.61% 118.06% 103.37% 100.25% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,252 8,673 0 0 2,164 5,607 3,319 -0.34%
  YoY % -62.50% 0.00% 0.00% 0.00% -61.41% 68.96% -
  Horiz. % 98.00% 261.33% 0.00% 0.00% 65.21% 168.96% 100.00%
Div Payout % 25.65 % 22.57 % - % - % 26.35 % 129.90 % 25.19 % 0.30%
  YoY % 13.65% 0.00% 0.00% 0.00% -79.72% 415.68% -
  Horiz. % 101.83% 89.60% 0.00% 0.00% 104.61% 515.68% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 228,983 221,176 175,628 141,431 123,829 120,098 119,794 11.39%
  YoY % 3.53% 25.93% 24.18% 14.22% 3.11% 0.25% -
  Horiz. % 191.15% 184.63% 146.61% 118.06% 103.37% 100.25% 100.00%
NOSH 130,104 130,104 43,365 43,383 43,372 43,356 42,480 20.49%
  YoY % 0.00% 200.02% -0.04% 0.03% 0.04% 2.06% -
  Horiz. % 306.27% 306.27% 102.08% 102.13% 102.10% 102.06% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.39 % 21.00 % 17.24 % 11.23 % 5.31 % 2.80 % 9.71 % -4.44%
  YoY % -64.81% 21.81% 53.52% 111.49% 89.64% -71.16% -
  Horiz. % 76.11% 216.27% 177.55% 115.65% 54.69% 28.84% 100.00%
ROE 5.54 % 17.37 % 18.19 % 13.32 % 6.63 % 3.59 % 11.00 % -10.79%
  YoY % -68.11% -4.51% 36.56% 100.90% 84.68% -67.36% -
  Horiz. % 50.36% 157.91% 165.36% 121.09% 60.27% 32.64% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 131.99 140.65 427.37 385.66 355.43 355.19 319.35 -13.68%
  YoY % -6.16% -67.09% 10.82% 8.51% 0.07% 11.22% -
  Horiz. % 41.33% 44.04% 133.82% 120.76% 111.30% 111.22% 100.00%
EPS 9.75 29.54 73.68 43.41 18.93 9.96 31.02 -17.53%
  YoY % -66.99% -59.91% 69.73% 129.32% 90.06% -67.89% -
  Horiz. % 31.43% 95.23% 237.52% 139.94% 61.03% 32.11% 100.00%
DPS 2.50 6.67 0.00 0.00 5.00 13.00 7.81 -17.28%
  YoY % -62.52% 0.00% 0.00% 0.00% -61.54% 66.45% -
  Horiz. % 32.01% 85.40% 0.00% 0.00% 64.02% 166.45% 100.00%
NAPS 1.7600 1.7000 4.0500 3.2600 2.8550 2.7700 2.8200 -7.55%
  YoY % 3.53% -58.02% 24.23% 14.19% 3.07% -1.77% -
  Horiz. % 62.41% 60.28% 143.62% 115.60% 101.24% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 131.99 140.65 142.45 128.60 118.49 118.37 104.27 4.00%
  YoY % -6.16% -1.26% 10.77% 8.53% 0.10% 13.52% -
  Horiz. % 126.58% 134.89% 136.62% 123.33% 113.64% 113.52% 100.00%
EPS 9.75 29.54 24.56 14.48 6.31 3.32 10.13 -0.63%
  YoY % -66.99% 20.28% 69.61% 129.48% 90.06% -67.23% -
  Horiz. % 96.25% 291.61% 242.45% 142.94% 62.29% 32.77% 100.00%
DPS 2.50 6.67 0.00 0.00 1.66 4.31 2.55 -0.33%
  YoY % -62.52% 0.00% 0.00% 0.00% -61.48% 69.02% -
  Horiz. % 98.04% 261.57% 0.00% 0.00% 65.10% 169.02% 100.00%
NAPS 1.7600 1.7000 1.3499 1.0871 0.9518 0.9231 0.9208 11.39%
  YoY % 3.53% 25.94% 24.17% 14.22% 3.11% 0.25% -
  Horiz. % 191.14% 184.62% 146.60% 118.06% 103.37% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3100 1.5200 4.8500 2.1000 1.7900 1.6600 1.8200 -
P/RPS 0.99 1.08 1.13 0.54 0.50 0.47 0.57 9.63%
  YoY % -8.33% -4.42% 109.26% 8.00% 6.38% -17.54% -
  Horiz. % 173.68% 189.47% 198.25% 94.74% 87.72% 82.46% 100.00%
P/EPS 13.44 5.15 6.58 4.84 9.45 16.67 5.87 14.79%
  YoY % 160.97% -21.73% 35.95% -48.78% -43.31% 183.99% -
  Horiz. % 228.96% 87.73% 112.10% 82.45% 160.99% 283.99% 100.00%
EY 7.44 19.43 15.19 20.67 10.58 6.00 17.04 -12.89%
  YoY % -61.71% 27.91% -26.51% 95.37% 76.33% -64.79% -
  Horiz. % 43.66% 114.03% 89.14% 121.30% 62.09% 35.21% 100.00%
DY 1.91 4.39 0.00 0.00 2.79 7.83 4.29 -12.61%
  YoY % -56.49% 0.00% 0.00% 0.00% -64.37% 82.52% -
  Horiz. % 44.52% 102.33% 0.00% 0.00% 65.03% 182.52% 100.00%
P/NAPS 0.74 0.89 1.20 0.64 0.63 0.60 0.65 2.18%
  YoY % -16.85% -25.83% 87.50% 1.59% 5.00% -7.69% -
  Horiz. % 113.85% 136.92% 184.62% 98.46% 96.92% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 -
Price 1.2600 1.6600 4.6000 2.6500 1.8000 1.8600 1.8600 -
P/RPS 0.95 1.18 1.08 0.69 0.51 0.52 0.58 8.56%
  YoY % -19.49% 9.26% 56.52% 35.29% -1.92% -10.34% -
  Horiz. % 163.79% 203.45% 186.21% 118.97% 87.93% 89.66% 100.00%
P/EPS 12.93 5.62 6.24 6.10 9.51 18.68 6.00 13.64%
  YoY % 130.07% -9.94% 2.30% -35.86% -49.09% 211.33% -
  Horiz. % 215.50% 93.67% 104.00% 101.67% 158.50% 311.33% 100.00%
EY 7.74 17.79 16.02 16.38 10.52 5.35 16.68 -12.00%
  YoY % -56.49% 11.05% -2.20% 55.70% 96.64% -67.93% -
  Horiz. % 46.40% 106.65% 96.04% 98.20% 63.07% 32.07% 100.00%
DY 1.98 4.02 0.00 0.00 2.78 6.99 4.20 -11.77%
  YoY % -50.75% 0.00% 0.00% 0.00% -60.23% 66.43% -
  Horiz. % 47.14% 95.71% 0.00% 0.00% 66.19% 166.43% 100.00%
P/NAPS 0.72 0.98 1.14 0.81 0.63 0.67 0.66 1.46%
  YoY % -26.53% -14.04% 40.74% 28.57% -5.97% 1.52% -
  Horiz. % 109.09% 148.48% 172.73% 122.73% 95.45% 101.52% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers