Highlights

[LTKM] YoY TTM Result on 2016-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     3.46%    YoY -     -67.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 211,296 176,547 167,018 171,722 182,985 185,330 167,313 3.96%
  YoY % 19.68% 5.71% -2.74% -6.16% -1.27% 10.77% -
  Horiz. % 126.29% 105.52% 99.82% 102.64% 109.37% 110.77% 100.00%
PBT 35,101 13,799 9,271 18,905 48,032 42,037 25,018 5.80%
  YoY % 154.37% 48.84% -50.96% -60.64% 14.26% 68.03% -
  Horiz. % 140.30% 55.16% 37.06% 75.57% 191.99% 168.03% 100.00%
Tax -11,941 -5,689 -4,607 -6,222 -9,604 -10,086 -6,222 11.47%
  YoY % -109.90% -23.49% 25.96% 35.21% 4.78% -62.10% -
  Horiz. % 191.92% 91.43% 74.04% 100.00% 154.36% 162.10% 100.00%
NP 23,160 8,110 4,664 12,683 38,428 31,951 18,796 3.54%
  YoY % 185.57% 73.89% -63.23% -67.00% 20.27% 69.99% -
  Horiz. % 123.22% 43.15% 24.81% 67.48% 204.45% 169.99% 100.00%
NP to SH 23,160 8,110 4,664 12,683 38,428 31,951 18,834 3.50%
  YoY % 185.57% 73.89% -63.23% -67.00% 20.27% 69.65% -
  Horiz. % 122.97% 43.06% 24.76% 67.34% 204.04% 169.65% 100.00%
Tax Rate 34.02 % 41.23 % 49.69 % 32.91 % 20.00 % 23.99 % 24.87 % 5.36%
  YoY % -17.49% -17.03% 50.99% 64.55% -16.63% -3.54% -
  Horiz. % 136.79% 165.78% 199.80% 132.33% 80.42% 96.46% 100.00%
Total Cost 188,136 168,437 162,354 159,039 144,557 153,379 148,517 4.02%
  YoY % 11.70% 3.75% 2.08% 10.02% -5.75% 3.27% -
  Horiz. % 126.68% 113.41% 109.32% 107.08% 97.33% 103.27% 100.00%
Net Worth 252,401 235,488 235,488 228,983 221,176 175,628 141,431 10.13%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.93% 24.18% -
  Horiz. % 178.46% 166.50% 166.50% 161.90% 156.38% 124.18% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,301 1,301 1,951 3,252 8,673 0 0 -
  YoY % 0.00% -33.33% -40.00% -62.50% 0.00% 0.00% -
  Horiz. % 15.00% 15.00% 22.50% 37.50% 100.00% - -
Div Payout % 5.62 % 16.04 % 41.84 % 25.65 % 22.57 % - % - % -
  YoY % -64.96% -61.66% 63.12% 13.65% 0.00% 0.00% -
  Horiz. % 24.90% 71.07% 185.38% 113.65% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 252,401 235,488 235,488 228,983 221,176 175,628 141,431 10.13%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.93% 24.18% -
  Horiz. % 178.46% 166.50% 166.50% 161.90% 156.38% 124.18% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,365 43,383 20.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 200.02% -0.04% -
  Horiz. % 299.89% 299.89% 299.89% 299.89% 299.89% 99.96% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.96 % 4.59 % 2.79 % 7.39 % 21.00 % 17.24 % 11.23 % -0.40%
  YoY % 138.78% 64.52% -62.25% -64.81% 21.81% 53.52% -
  Horiz. % 97.60% 40.87% 24.84% 65.81% 187.00% 153.52% 100.00%
ROE 9.18 % 3.44 % 1.98 % 5.54 % 17.37 % 18.19 % 13.32 % -6.01%
  YoY % 166.86% 73.74% -64.26% -68.11% -4.51% 36.56% -
  Horiz. % 68.92% 25.83% 14.86% 41.59% 130.41% 136.56% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 162.41 135.70 128.37 131.99 140.65 427.37 385.66 -13.42%
  YoY % 19.68% 5.71% -2.74% -6.16% -67.09% 10.82% -
  Horiz. % 42.11% 35.19% 33.29% 34.22% 36.47% 110.82% 100.00%
EPS 17.80 6.23 3.58 9.75 29.54 73.68 43.41 -13.80%
  YoY % 185.71% 74.02% -63.28% -66.99% -59.91% 69.73% -
  Horiz. % 41.00% 14.35% 8.25% 22.46% 68.05% 169.73% 100.00%
DPS 1.00 1.00 1.50 2.50 6.67 0.00 0.00 -
  YoY % 0.00% -33.33% -40.00% -62.52% 0.00% 0.00% -
  Horiz. % 14.99% 14.99% 22.49% 37.48% 100.00% - -
NAPS 1.9400 1.8100 1.8100 1.7600 1.7000 4.0500 3.2600 -8.28%
  YoY % 7.18% 0.00% 2.84% 3.53% -58.02% 24.23% -
  Horiz. % 59.51% 55.52% 55.52% 53.99% 52.15% 124.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 162.41 135.70 128.37 131.99 140.65 142.45 128.60 3.97%
  YoY % 19.68% 5.71% -2.74% -6.16% -1.26% 10.77% -
  Horiz. % 126.29% 105.52% 99.82% 102.64% 109.37% 110.77% 100.00%
EPS 17.80 6.23 3.58 9.75 29.54 24.56 14.48 3.50%
  YoY % 185.71% 74.02% -63.28% -66.99% 20.28% 69.61% -
  Horiz. % 122.93% 43.02% 24.72% 67.33% 204.01% 169.61% 100.00%
DPS 1.00 1.00 1.50 2.50 6.67 0.00 0.00 -
  YoY % 0.00% -33.33% -40.00% -62.52% 0.00% 0.00% -
  Horiz. % 14.99% 14.99% 22.49% 37.48% 100.00% - -
NAPS 1.9400 1.8100 1.8100 1.7600 1.7000 1.3499 1.0871 10.13%
  YoY % 7.18% 0.00% 2.84% 3.53% 25.94% 24.17% -
  Horiz. % 178.46% 166.50% 166.50% 161.90% 156.38% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3500 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 -
P/RPS 0.83 0.64 1.11 0.99 1.08 1.13 0.54 7.42%
  YoY % 29.69% -42.34% 12.12% -8.33% -4.42% 109.26% -
  Horiz. % 153.70% 118.52% 205.56% 183.33% 200.00% 209.26% 100.00%
P/EPS 7.58 13.88 39.61 13.44 5.15 6.58 4.84 7.76%
  YoY % -45.39% -64.96% 194.72% 160.97% -21.73% 35.95% -
  Horiz. % 156.61% 286.78% 818.39% 277.69% 106.40% 135.95% 100.00%
EY 13.19 7.21 2.52 7.44 19.43 15.19 20.67 -7.21%
  YoY % 82.94% 186.11% -66.13% -61.71% 27.91% -26.51% -
  Horiz. % 63.81% 34.88% 12.19% 35.99% 94.00% 73.49% 100.00%
DY 0.74 1.16 1.06 1.91 4.39 0.00 0.00 -
  YoY % -36.21% 9.43% -44.50% -56.49% 0.00% 0.00% -
  Horiz. % 16.86% 26.42% 24.15% 43.51% 100.00% - -
P/NAPS 0.70 0.48 0.78 0.74 0.89 1.20 0.64 1.50%
  YoY % 45.83% -38.46% 5.41% -16.85% -25.83% 87.50% -
  Horiz. % 109.38% 75.00% 121.88% 115.62% 139.06% 187.50% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 -
Price 1.2000 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 -
P/RPS 0.74 0.61 1.01 0.95 1.18 1.08 0.69 1.17%
  YoY % 21.31% -39.60% 6.32% -19.49% 9.26% 56.52% -
  Horiz. % 107.25% 88.41% 146.38% 137.68% 171.01% 156.52% 100.00%
P/EPS 6.74 13.23 36.26 12.93 5.62 6.24 6.10 1.68%
  YoY % -49.06% -63.51% 180.43% 130.07% -9.94% 2.30% -
  Horiz. % 110.49% 216.89% 594.43% 211.97% 92.13% 102.30% 100.00%
EY 14.83 7.56 2.76 7.74 17.79 16.02 16.38 -1.64%
  YoY % 96.16% 173.91% -64.34% -56.49% 11.05% -2.20% -
  Horiz. % 90.54% 46.15% 16.85% 47.25% 108.61% 97.80% 100.00%
DY 0.83 1.21 1.15 1.98 4.02 0.00 0.00 -
  YoY % -31.40% 5.22% -41.92% -50.75% 0.00% 0.00% -
  Horiz. % 20.65% 30.10% 28.61% 49.25% 100.00% - -
P/NAPS 0.62 0.46 0.72 0.72 0.98 1.14 0.81 -4.36%
  YoY % 34.78% -36.11% 0.00% -26.53% -14.04% 40.74% -
  Horiz. % 76.54% 56.79% 88.89% 88.89% 120.99% 140.74% 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.
 


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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS