Highlights

[LTKM] YoY TTM Result on 2013-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     98.27%    YoY -     426.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,994 192,637 178,064 154,831 157,164 149,703 131,428 4.28%
  YoY % -12.27% 8.18% 15.01% -1.48% 4.98% 13.90% -
  Horiz. % 128.58% 146.57% 135.48% 117.81% 119.58% 113.90% 100.00%
PBT 16,876 59,437 36,171 12,240 19,300 23,597 21,059 -3.62%
  YoY % -71.61% 64.32% 195.51% -36.58% -18.21% 12.05% -
  Horiz. % 80.14% 282.24% 171.76% 58.12% 91.65% 112.05% 100.00%
Tax -5,235 -13,304 -7,883 -2,734 -17,437 -7,584 -4,818 1.39%
  YoY % 60.65% -68.77% -188.33% 84.32% -129.92% -57.41% -
  Horiz. % 108.66% 276.13% 163.62% 56.75% 361.91% 157.41% 100.00%
NP 11,641 46,133 28,288 9,506 1,863 16,013 16,241 -5.39%
  YoY % -74.77% 63.08% 197.58% 410.25% -88.37% -1.40% -
  Horiz. % 71.68% 284.05% 174.18% 58.53% 11.47% 98.60% 100.00%
NP to SH 11,641 46,133 28,288 9,614 1,825 16,013 16,241 -5.39%
  YoY % -74.77% 63.08% 194.24% 426.79% -88.60% -1.40% -
  Horiz. % 71.68% 284.05% 174.18% 59.20% 11.24% 98.60% 100.00%
Tax Rate 31.02 % 22.38 % 21.79 % 22.34 % 90.35 % 32.14 % 22.88 % 5.20%
  YoY % 38.61% 2.71% -2.46% -75.27% 181.11% 40.47% -
  Horiz. % 135.58% 97.81% 95.24% 97.64% 394.89% 140.47% 100.00%
Total Cost 157,353 146,504 149,776 145,325 155,301 133,690 115,187 5.33%
  YoY % 7.41% -2.18% 3.06% -6.42% 16.17% 16.06% -
  Horiz. % 136.61% 127.19% 130.03% 126.16% 134.83% 116.06% 100.00%
Net Worth 222,477 221,616 158,296 133,530 123,793 127,250 113,261 11.90%
  YoY % 0.39% 40.00% 18.55% 7.87% -2.72% 12.35% -
  Horiz. % 196.43% 195.67% 139.76% 117.90% 109.30% 112.35% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % 27.94 % 18.80 % - % - % 118.59 % 35.02 % 20.44 % 5.34%
  YoY % 48.62% 0.00% 0.00% 0.00% 238.64% 71.33% -
  Horiz. % 136.69% 91.98% 0.00% 0.00% 580.19% 171.33% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 222,477 221,616 158,296 133,530 123,793 127,250 113,261 11.90%
  YoY % 0.39% 40.00% 18.55% 7.87% -2.72% 12.35% -
  Horiz. % 196.43% 195.67% 139.76% 117.90% 109.30% 112.35% 100.00%
NOSH 130,104 43,369 43,368 43,353 43,284 43,135 41,487 20.96%
  YoY % 199.99% 0.00% 0.03% 0.16% 0.34% 3.97% -
  Horiz. % 313.60% 104.54% 104.53% 104.50% 104.33% 103.97% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.89 % 23.95 % 15.89 % 6.14 % 1.19 % 10.70 % 12.36 % -9.27%
  YoY % -71.23% 50.72% 158.79% 415.97% -88.88% -13.43% -
  Horiz. % 55.74% 193.77% 128.56% 49.68% 9.63% 86.57% 100.00%
ROE 5.23 % 20.82 % 17.87 % 7.20 % 1.47 % 12.58 % 14.34 % -15.46%
  YoY % -74.88% 16.51% 148.19% 389.80% -88.31% -12.27% -
  Horiz. % 36.47% 145.19% 124.62% 50.21% 10.25% 87.73% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.89 444.18 410.58 357.13 363.10 347.05 316.79 -13.80%
  YoY % -70.76% 8.18% 14.97% -1.64% 4.62% 9.55% -
  Horiz. % 41.00% 140.21% 129.61% 112.73% 114.62% 109.55% 100.00%
EPS 8.95 106.37 65.23 22.18 4.22 37.12 39.15 -21.79%
  YoY % -91.59% 63.07% 194.09% 425.59% -88.63% -5.19% -
  Horiz. % 22.86% 271.70% 166.62% 56.65% 10.78% 94.81% 100.00%
DPS 2.50 20.00 0.00 0.00 5.00 13.00 8.00 -17.61%
  YoY % -87.50% 0.00% 0.00% 0.00% -61.54% 62.50% -
  Horiz. % 31.25% 250.00% 0.00% 0.00% 62.50% 162.50% 100.00%
NAPS 1.7100 5.1100 3.6500 3.0800 2.8600 2.9500 2.7300 -7.49%
  YoY % -66.54% 40.00% 18.51% 7.69% -3.05% 8.06% -
  Horiz. % 62.64% 187.18% 133.70% 112.82% 104.76% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.89 148.06 136.86 119.01 120.80 115.06 101.02 4.27%
  YoY % -12.27% 8.18% 15.00% -1.48% 4.99% 13.90% -
  Horiz. % 128.58% 146.57% 135.48% 117.81% 119.58% 113.90% 100.00%
EPS 8.95 35.46 21.74 7.39 1.40 12.31 12.48 -5.39%
  YoY % -74.76% 63.11% 194.18% 427.86% -88.63% -1.36% -
  Horiz. % 71.71% 284.13% 174.20% 59.21% 11.22% 98.64% 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 1.7100 1.7034 1.2167 1.0263 0.9515 0.9781 0.8705 11.90%
  YoY % 0.39% 40.00% 18.55% 7.86% -2.72% 12.36% -
  Horiz. % 196.44% 195.68% 139.77% 117.90% 109.30% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.5900 5.7200 2.8500 1.8100 1.8600 1.8800 1.6300 -
P/RPS 1.22 1.29 0.69 0.51 0.51 0.54 0.51 15.63%
  YoY % -5.43% 86.96% 35.29% 0.00% -5.56% 5.88% -
  Horiz. % 239.22% 252.94% 135.29% 100.00% 100.00% 105.88% 100.00%
P/EPS 17.77 5.38 4.37 8.16 44.11 5.06 4.16 27.35%
  YoY % 230.30% 23.11% -46.45% -81.50% 771.74% 21.63% -
  Horiz. % 427.16% 129.33% 105.05% 196.15% 1,060.34% 121.63% 100.00%
EY 5.63 18.60 22.89 12.25 2.27 19.75 24.02 -21.46%
  YoY % -69.73% -18.74% 86.86% 439.65% -88.51% -17.78% -
  Horiz. % 23.44% 77.44% 95.30% 51.00% 9.45% 82.22% 100.00%
DY 1.57 3.50 0.00 0.00 2.69 6.91 4.91 -17.29%
  YoY % -55.14% 0.00% 0.00% 0.00% -61.07% 40.73% -
  Horiz. % 31.98% 71.28% 0.00% 0.00% 54.79% 140.73% 100.00%
P/NAPS 0.93 1.12 0.78 0.59 0.65 0.64 0.60 7.57%
  YoY % -16.96% 43.59% 32.20% -9.23% 1.56% 6.67% -
  Horiz. % 155.00% 186.67% 130.00% 98.33% 108.33% 106.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 -
Price 1.5600 6.3000 3.4600 1.8900 1.8500 2.0700 1.6400 -
P/RPS 1.20 1.42 0.84 0.53 0.51 0.60 0.52 14.94%
  YoY % -15.49% 69.05% 58.49% 3.92% -15.00% 15.38% -
  Horiz. % 230.77% 273.08% 161.54% 101.92% 98.08% 115.38% 100.00%
P/EPS 17.44 5.92 5.30 8.52 43.88 5.58 4.19 26.80%
  YoY % 194.59% 11.70% -37.79% -80.58% 686.38% 33.17% -
  Horiz. % 416.23% 141.29% 126.49% 203.34% 1,047.26% 133.17% 100.00%
EY 5.74 16.88 18.85 11.73 2.28 17.93 23.87 -21.13%
  YoY % -66.00% -10.45% 60.70% 414.47% -87.28% -24.88% -
  Horiz. % 24.05% 70.72% 78.97% 49.14% 9.55% 75.12% 100.00%
DY 1.60 3.17 0.00 0.00 2.70 6.28 4.88 -16.95%
  YoY % -49.53% 0.00% 0.00% 0.00% -57.01% 28.69% -
  Horiz. % 32.79% 64.96% 0.00% 0.00% 55.33% 128.69% 100.00%
P/NAPS 0.91 1.23 0.95 0.61 0.65 0.70 0.60 7.18%
  YoY % -26.02% 29.47% 55.74% -6.15% -7.14% 16.67% -
  Horiz. % 151.67% 205.00% 158.33% 101.67% 108.33% 116.67% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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