Highlights

[LTKM] YoY TTM Result on 2014-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     25.41%    YoY -     194.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 168,874 168,994 192,637 178,064 154,831 157,164 149,703 2.03%
  YoY % -0.07% -12.27% 8.18% 15.01% -1.48% 4.98% -
  Horiz. % 112.81% 112.89% 128.68% 118.94% 103.43% 104.98% 100.00%
PBT 18,603 16,876 59,437 36,171 12,240 19,300 23,597 -3.88%
  YoY % 10.23% -71.61% 64.32% 195.51% -36.58% -18.21% -
  Horiz. % 78.84% 71.52% 251.88% 153.29% 51.87% 81.79% 100.00%
Tax -6,135 -5,235 -13,304 -7,883 -2,734 -17,437 -7,584 -3.47%
  YoY % -17.19% 60.65% -68.77% -188.33% 84.32% -129.92% -
  Horiz. % 80.89% 69.03% 175.42% 103.94% 36.05% 229.92% 100.00%
NP 12,468 11,641 46,133 28,288 9,506 1,863 16,013 -4.08%
  YoY % 7.10% -74.77% 63.08% 197.58% 410.25% -88.37% -
  Horiz. % 77.86% 72.70% 288.10% 176.66% 59.36% 11.63% 100.00%
NP to SH 12,468 11,641 46,133 28,288 9,614 1,825 16,013 -4.08%
  YoY % 7.10% -74.77% 63.08% 194.24% 426.79% -88.60% -
  Horiz. % 77.86% 72.70% 288.10% 176.66% 60.04% 11.40% 100.00%
Tax Rate 32.98 % 31.02 % 22.38 % 21.79 % 22.34 % 90.35 % 32.14 % 0.43%
  YoY % 6.32% 38.61% 2.71% -2.46% -75.27% 181.11% -
  Horiz. % 102.61% 96.52% 69.63% 67.80% 69.51% 281.11% 100.00%
Total Cost 156,406 157,353 146,504 149,776 145,325 155,301 133,690 2.65%
  YoY % -0.60% 7.41% -2.18% 3.06% -6.42% 16.17% -
  Horiz. % 116.99% 117.70% 109.58% 112.03% 108.70% 116.17% 100.00%
Net Worth 238,090 222,477 221,616 158,296 133,530 123,793 127,250 11.00%
  YoY % 7.02% 0.39% 40.00% 18.55% 7.87% -2.72% -
  Horiz. % 187.10% 174.83% 174.16% 124.40% 104.93% 97.28% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 1,951 3,252 8,673 0 0 2,164 5,607 -16.12%
  YoY % -40.00% -62.50% 0.00% 0.00% 0.00% -61.41% -
  Horiz. % 34.80% 58.00% 154.68% 0.00% 0.00% 38.59% 100.00%
Div Payout % 15.65 % 27.94 % 18.80 % - % - % 118.59 % 35.02 % -12.55%
  YoY % -43.99% 48.62% 0.00% 0.00% 0.00% 238.64% -
  Horiz. % 44.69% 79.78% 53.68% 0.00% 0.00% 338.64% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 238,090 222,477 221,616 158,296 133,530 123,793 127,250 11.00%
  YoY % 7.02% 0.39% 40.00% 18.55% 7.87% -2.72% -
  Horiz. % 187.10% 174.83% 174.16% 124.40% 104.93% 97.28% 100.00%
NOSH 130,104 130,104 43,369 43,368 43,353 43,284 43,135 20.18%
  YoY % 0.00% 199.99% 0.00% 0.03% 0.16% 0.34% -
  Horiz. % 301.61% 301.61% 100.54% 100.54% 100.51% 100.34% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.38 % 6.89 % 23.95 % 15.89 % 6.14 % 1.19 % 10.70 % -6.00%
  YoY % 7.11% -71.23% 50.72% 158.79% 415.97% -88.88% -
  Horiz. % 68.97% 64.39% 223.83% 148.50% 57.38% 11.12% 100.00%
ROE 5.24 % 5.23 % 20.82 % 17.87 % 7.20 % 1.47 % 12.58 % -13.57%
  YoY % 0.19% -74.88% 16.51% 148.19% 389.80% -88.31% -
  Horiz. % 41.65% 41.57% 165.50% 142.05% 57.23% 11.69% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.80 129.89 444.18 410.58 357.13 363.10 347.05 -15.11%
  YoY % -0.07% -70.76% 8.18% 14.97% -1.64% 4.62% -
  Horiz. % 37.40% 37.43% 127.99% 118.31% 102.90% 104.62% 100.00%
EPS 9.58 8.95 106.37 65.23 22.18 4.22 37.12 -20.19%
  YoY % 7.04% -91.59% 63.07% 194.09% 425.59% -88.63% -
  Horiz. % 25.81% 24.11% 286.56% 175.73% 59.75% 11.37% 100.00%
DPS 1.50 2.50 20.00 0.00 0.00 5.00 13.00 -30.20%
  YoY % -40.00% -87.50% 0.00% 0.00% 0.00% -61.54% -
  Horiz. % 11.54% 19.23% 153.85% 0.00% 0.00% 38.46% 100.00%
NAPS 1.8300 1.7100 5.1100 3.6500 3.0800 2.8600 2.9500 -7.64%
  YoY % 7.02% -66.54% 40.00% 18.51% 7.69% -3.05% -
  Horiz. % 62.03% 57.97% 173.22% 123.73% 104.41% 96.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.80 129.89 148.06 136.86 119.01 120.80 115.06 2.03%
  YoY % -0.07% -12.27% 8.18% 15.00% -1.48% 4.99% -
  Horiz. % 112.81% 112.89% 128.68% 118.95% 103.43% 104.99% 100.00%
EPS 9.58 8.95 35.46 21.74 7.39 1.40 12.31 -4.09%
  YoY % 7.04% -74.76% 63.11% 194.18% 427.86% -88.63% -
  Horiz. % 77.82% 72.71% 288.06% 176.60% 60.03% 11.37% 100.00%
DPS 1.50 2.50 6.67 0.00 0.00 1.66 4.31 -16.12%
  YoY % -40.00% -62.52% 0.00% 0.00% 0.00% -61.48% -
  Horiz. % 34.80% 58.00% 154.76% 0.00% 0.00% 38.52% 100.00%
NAPS 1.8300 1.7100 1.7034 1.2167 1.0263 0.9515 0.9781 10.99%
  YoY % 7.02% 0.39% 40.00% 18.55% 7.86% -2.72% -
  Horiz. % 187.10% 174.83% 174.15% 124.39% 104.93% 97.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.2800 1.5900 5.7200 2.8500 1.8100 1.8600 1.8800 -
P/RPS 0.99 1.22 1.29 0.69 0.51 0.51 0.54 10.62%
  YoY % -18.85% -5.43% 86.96% 35.29% 0.00% -5.56% -
  Horiz. % 183.33% 225.93% 238.89% 127.78% 94.44% 94.44% 100.00%
P/EPS 13.36 17.77 5.38 4.37 8.16 44.11 5.06 17.55%
  YoY % -24.82% 230.30% 23.11% -46.45% -81.50% 771.74% -
  Horiz. % 264.03% 351.19% 106.32% 86.36% 161.26% 871.74% 100.00%
EY 7.49 5.63 18.60 22.89 12.25 2.27 19.75 -14.91%
  YoY % 33.04% -69.73% -18.74% 86.86% 439.65% -88.51% -
  Horiz. % 37.92% 28.51% 94.18% 115.90% 62.03% 11.49% 100.00%
DY 1.17 1.57 3.50 0.00 0.00 2.69 6.91 -25.60%
  YoY % -25.48% -55.14% 0.00% 0.00% 0.00% -61.07% -
  Horiz. % 16.93% 22.72% 50.65% 0.00% 0.00% 38.93% 100.00%
P/NAPS 0.70 0.93 1.12 0.78 0.59 0.65 0.64 1.50%
  YoY % -24.73% -16.96% 43.59% 32.20% -9.23% 1.56% -
  Horiz. % 109.38% 145.31% 175.00% 121.88% 92.19% 101.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 27/05/11 -
Price 1.7800 1.5600 6.3000 3.4600 1.8900 1.8500 2.0700 -
P/RPS 1.37 1.20 1.42 0.84 0.53 0.51 0.60 14.74%
  YoY % 14.17% -15.49% 69.05% 58.49% 3.92% -15.00% -
  Horiz. % 228.33% 200.00% 236.67% 140.00% 88.33% 85.00% 100.00%
P/EPS 18.57 17.44 5.92 5.30 8.52 43.88 5.58 22.17%
  YoY % 6.48% 194.59% 11.70% -37.79% -80.58% 686.38% -
  Horiz. % 332.80% 312.54% 106.09% 94.98% 152.69% 786.38% 100.00%
EY 5.38 5.74 16.88 18.85 11.73 2.28 17.93 -18.16%
  YoY % -6.27% -66.00% -10.45% 60.70% 414.47% -87.28% -
  Horiz. % 30.01% 32.01% 94.14% 105.13% 65.42% 12.72% 100.00%
DY 0.84 1.60 3.17 0.00 0.00 2.70 6.28 -28.46%
  YoY % -47.50% -49.53% 0.00% 0.00% 0.00% -57.01% -
  Horiz. % 13.38% 25.48% 50.48% 0.00% 0.00% 42.99% 100.00%
P/NAPS 0.97 0.91 1.23 0.95 0.61 0.65 0.70 5.58%
  YoY % 6.59% -26.02% 29.47% 55.74% -6.15% -7.14% -
  Horiz. % 138.57% 130.00% 175.71% 135.71% 87.14% 92.86% 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
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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