Highlights

[LTKM] YoY TTM Result on 2014-12-31 [#3]

Stock [LTKM]: LTKM BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     6.92%    YoY -     51.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 170,130 169,582 178,638 187,376 173,877 153,150 156,421 1.41%
  YoY % 0.32% -5.07% -4.66% 7.76% 13.53% -2.09% -
  Horiz. % 108.76% 108.41% 114.20% 119.79% 111.16% 97.91% 100.00%
PBT 9,067 16,896 42,140 45,292 30,795 8,272 21,878 -13.64%
  YoY % -46.34% -59.91% -6.96% 47.08% 272.28% -62.19% -
  Horiz. % 41.44% 77.23% 192.61% 207.02% 140.76% 37.81% 100.00%
Tax -4,837 -6,521 -7,286 -11,129 -8,277 -3,455 -17,442 -19.23%
  YoY % 25.82% 10.50% 34.53% -34.46% -139.57% 80.19% -
  Horiz. % 27.73% 37.39% 41.77% 63.81% 47.45% 19.81% 100.00%
NP 4,230 10,375 34,854 34,163 22,518 4,817 4,436 -0.79%
  YoY % -59.23% -70.23% 2.02% 51.71% 367.47% 8.59% -
  Horiz. % 95.36% 233.88% 785.71% 770.13% 507.62% 108.59% 100.00%
NP to SH 4,230 10,375 34,854 34,163 22,556 4,849 4,436 -0.79%
  YoY % -59.23% -70.23% 2.02% 51.46% 365.17% 9.31% -
  Horiz. % 95.36% 233.88% 785.71% 770.13% 508.48% 109.31% 100.00%
Tax Rate 53.35 % 38.59 % 17.29 % 24.57 % 26.88 % 41.77 % 79.72 % -6.47%
  YoY % 38.25% 123.19% -29.63% -8.59% -35.65% -47.60% -
  Horiz. % 66.92% 48.41% 21.69% 30.82% 33.72% 52.40% 100.00%
Total Cost 165,900 159,207 143,784 153,213 151,359 148,333 151,985 1.47%
  YoY % 4.20% 10.73% -6.15% 1.22% 2.04% -2.40% -
  Horiz. % 109.16% 104.75% 94.60% 100.81% 99.59% 97.60% 100.00%
Net Worth 234,187 230,284 221,176 177,375 147,445 125,687 125,350 10.97%
  YoY % 1.69% 4.12% 24.69% 20.30% 17.31% 0.27% -
  Horiz. % 186.83% 183.71% 176.45% 141.50% 117.63% 100.27% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 1,301 1,951 7,589 4,336 0 2,164 5,607 -21.59%
  YoY % -33.33% -74.29% 75.00% 0.00% 0.00% -61.41% -
  Horiz. % 23.20% 34.80% 135.34% 77.34% 0.00% 38.59% 100.00%
Div Payout % 30.76 % 18.81 % 21.78 % 12.69 % - % 44.63 % 126.41 % -20.97%
  YoY % 63.53% -13.64% 71.63% 0.00% 0.00% -64.69% -
  Horiz. % 24.33% 14.88% 17.23% 10.04% 0.00% 35.31% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 234,187 230,284 221,176 177,375 147,445 125,687 125,350 10.97%
  YoY % 1.69% 4.12% 24.69% 20.30% 17.31% 0.27% -
  Horiz. % 186.83% 183.71% 176.45% 141.50% 117.63% 100.27% 100.00%
NOSH 130,104 130,104 130,104 43,368 43,366 43,340 43,373 20.07%
  YoY % 0.00% 0.00% 200.00% 0.00% 0.06% -0.08% -
  Horiz. % 299.96% 299.96% 299.96% 99.99% 99.98% 99.92% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.49 % 6.12 % 19.51 % 18.23 % 12.95 % 3.15 % 2.84 % -2.17%
  YoY % -59.31% -68.63% 7.02% 40.77% 311.11% 10.92% -
  Horiz. % 87.68% 215.49% 686.97% 641.90% 455.99% 110.92% 100.00%
ROE 1.81 % 4.51 % 15.76 % 19.26 % 15.30 % 3.86 % 3.54 % -10.57%
  YoY % -59.87% -71.38% -18.17% 25.88% 296.37% 9.04% -
  Horiz. % 51.13% 127.40% 445.20% 544.07% 432.20% 109.04% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 130.76 130.34 137.30 432.06 400.95 353.36 360.63 -15.54%
  YoY % 0.32% -5.07% -68.22% 7.76% 13.47% -2.02% -
  Horiz. % 36.26% 36.14% 38.07% 119.81% 111.18% 97.98% 100.00%
EPS 3.25 7.97 26.79 78.77 52.01 11.19 10.23 -17.38%
  YoY % -59.22% -70.25% -65.99% 51.45% 364.79% 9.38% -
  Horiz. % 31.77% 77.91% 261.88% 769.99% 508.41% 109.38% 100.00%
DPS 1.00 1.50 5.83 10.00 0.00 5.00 13.00 -34.76%
  YoY % -33.33% -74.27% -41.70% 0.00% 0.00% -61.54% -
  Horiz. % 7.69% 11.54% 44.85% 76.92% 0.00% 38.46% 100.00%
NAPS 1.8000 1.7700 1.7000 4.0900 3.4000 2.9000 2.8900 -7.58%
  YoY % 1.69% 4.12% -58.44% 20.29% 17.24% 0.35% -
  Horiz. % 62.28% 61.25% 58.82% 141.52% 117.65% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 130.76 130.34 137.30 144.02 133.64 117.71 120.23 1.41%
  YoY % 0.32% -5.07% -4.67% 7.77% 13.53% -2.10% -
  Horiz. % 108.76% 108.41% 114.20% 119.79% 111.15% 97.90% 100.00%
EPS 3.25 7.97 26.79 26.26 17.34 3.73 3.41 -0.80%
  YoY % -59.22% -70.25% 2.02% 51.44% 364.88% 9.38% -
  Horiz. % 95.31% 233.72% 785.63% 770.09% 508.50% 109.38% 100.00%
DPS 1.00 1.50 5.83 3.33 0.00 1.66 4.31 -21.59%
  YoY % -33.33% -74.27% 75.08% 0.00% 0.00% -61.48% -
  Horiz. % 23.20% 34.80% 135.27% 77.26% 0.00% 38.52% 100.00%
NAPS 1.8000 1.7700 1.7000 1.3633 1.1333 0.9661 0.9635 10.97%
  YoY % 1.69% 4.12% 24.70% 20.29% 17.31% 0.27% -
  Horiz. % 186.82% 183.71% 176.44% 141.49% 117.62% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0700 1.3200 1.5500 4.1800 2.8000 1.8200 1.7800 -
P/RPS 0.82 1.01 1.13 0.97 0.70 0.52 0.49 8.95%
  YoY % -18.81% -10.62% 16.49% 38.57% 34.62% 6.12% -
  Horiz. % 167.35% 206.12% 230.61% 197.96% 142.86% 106.12% 100.00%
P/EPS 32.91 16.55 5.79 5.31 5.38 16.27 17.40 11.20%
  YoY % 98.85% 185.84% 9.04% -1.30% -66.93% -6.49% -
  Horiz. % 189.14% 95.11% 33.28% 30.52% 30.92% 93.51% 100.00%
EY 3.04 6.04 17.28 18.85 18.58 6.15 5.75 -10.07%
  YoY % -49.67% -65.05% -8.33% 1.45% 202.11% 6.96% -
  Horiz. % 52.87% 105.04% 300.52% 327.83% 323.13% 106.96% 100.00%
DY 0.93 1.14 3.76 2.39 0.00 2.75 7.30 -29.04%
  YoY % -18.42% -69.68% 57.32% 0.00% 0.00% -62.33% -
  Horiz. % 12.74% 15.62% 51.51% 32.74% 0.00% 37.67% 100.00%
P/NAPS 0.59 0.75 0.91 1.02 0.82 0.63 0.62 -0.82%
  YoY % -21.33% -17.58% -10.78% 24.39% 30.16% 1.61% -
  Horiz. % 95.16% 120.97% 146.77% 164.52% 132.26% 101.61% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 -
Price 1.0200 1.3500 1.5400 5.5000 2.8800 1.8300 1.9000 -
P/RPS 0.78 1.04 1.12 1.27 0.72 0.52 0.53 6.65%
  YoY % -25.00% -7.14% -11.81% 76.39% 38.46% -1.89% -
  Horiz. % 147.17% 196.23% 211.32% 239.62% 135.85% 98.11% 100.00%
P/EPS 31.37 16.93 5.75 6.98 5.54 16.36 18.58 9.11%
  YoY % 85.29% 194.43% -17.62% 25.99% -66.14% -11.95% -
  Horiz. % 168.84% 91.12% 30.95% 37.57% 29.82% 88.05% 100.00%
EY 3.19 5.91 17.40 14.32 18.06 6.11 5.38 -8.34%
  YoY % -46.02% -66.03% 21.51% -20.71% 195.58% 13.57% -
  Horiz. % 59.29% 109.85% 323.42% 266.17% 335.69% 113.57% 100.00%
DY 0.98 1.11 3.79 1.82 0.00 2.73 6.84 -27.64%
  YoY % -11.71% -70.71% 108.24% 0.00% 0.00% -60.09% -
  Horiz. % 14.33% 16.23% 55.41% 26.61% 0.00% 39.91% 100.00%
P/NAPS 0.57 0.76 0.91 1.34 0.85 0.63 0.66 -2.41%
  YoY % -25.00% -16.48% -32.09% 57.65% 34.92% -4.55% -
  Horiz. % 86.36% 115.15% 137.88% 203.03% 128.79% 95.45% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers