Highlights

[LTKM] YoY TTM Result on 2015-03-31 [#4]

Stock [LTKM]: LTKM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     35.04%    YoY -     63.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 175,032 168,874 168,994 192,637 178,064 154,831 157,164 1.81%
  YoY % 3.65% -0.07% -12.27% 8.18% 15.01% -1.48% -
  Horiz. % 111.37% 107.45% 107.53% 122.57% 113.30% 98.52% 100.00%
PBT 7,080 18,603 16,876 59,437 36,171 12,240 19,300 -15.39%
  YoY % -61.94% 10.23% -71.61% 64.32% 195.51% -36.58% -
  Horiz. % 36.68% 96.39% 87.44% 307.96% 187.41% 63.42% 100.00%
Tax -3,841 -6,135 -5,235 -13,304 -7,883 -2,734 -17,437 -22.28%
  YoY % 37.39% -17.19% 60.65% -68.77% -188.33% 84.32% -
  Horiz. % 22.03% 35.18% 30.02% 76.30% 45.21% 15.68% 100.00%
NP 3,239 12,468 11,641 46,133 28,288 9,506 1,863 9.65%
  YoY % -74.02% 7.10% -74.77% 63.08% 197.58% 410.25% -
  Horiz. % 173.86% 669.24% 624.85% 2,476.27% 1,518.41% 510.25% 100.00%
NP to SH 3,239 12,468 11,641 46,133 28,288 9,614 1,825 10.03%
  YoY % -74.02% 7.10% -74.77% 63.08% 194.24% 426.79% -
  Horiz. % 177.48% 683.18% 637.86% 2,527.84% 1,550.03% 526.79% 100.00%
Tax Rate 54.25 % 32.98 % 31.02 % 22.38 % 21.79 % 22.34 % 90.35 % -8.15%
  YoY % 64.49% 6.32% 38.61% 2.71% -2.46% -75.27% -
  Horiz. % 60.04% 36.50% 34.33% 24.77% 24.12% 24.73% 100.00%
Total Cost 171,793 156,406 157,353 146,504 149,776 145,325 155,301 1.70%
  YoY % 9.84% -0.60% 7.41% -2.18% 3.06% -6.42% -
  Horiz. % 110.62% 100.71% 101.32% 94.34% 96.44% 93.58% 100.00%
Net Worth 231,585 238,090 222,477 221,616 158,296 133,530 123,793 11.00%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.55% 7.87% -
  Horiz. % 187.07% 192.33% 179.72% 179.02% 127.87% 107.87% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,301 1,951 3,252 8,673 0 0 2,164 -8.13%
  YoY % -33.33% -40.00% -62.50% 0.00% 0.00% 0.00% -
  Horiz. % 60.12% 90.17% 150.29% 400.78% 0.00% 0.00% 100.00%
Div Payout % 40.17 % 15.65 % 27.94 % 18.80 % - % - % 118.59 % -16.50%
  YoY % 156.68% -43.99% 48.62% 0.00% 0.00% 0.00% -
  Horiz. % 33.87% 13.20% 23.56% 15.85% 0.00% 0.00% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 231,585 238,090 222,477 221,616 158,296 133,530 123,793 11.00%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.55% 7.87% -
  Horiz. % 187.07% 192.33% 179.72% 179.02% 127.87% 107.87% 100.00%
NOSH 130,104 130,104 130,104 43,369 43,368 43,353 43,284 20.12%
  YoY % 0.00% 0.00% 199.99% 0.00% 0.03% 0.16% -
  Horiz. % 300.58% 300.58% 300.58% 100.20% 100.20% 100.16% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.85 % 7.38 % 6.89 % 23.95 % 15.89 % 6.14 % 1.19 % 7.63%
  YoY % -74.93% 7.11% -71.23% 50.72% 158.79% 415.97% -
  Horiz. % 155.46% 620.17% 578.99% 2,012.61% 1,335.29% 515.97% 100.00%
ROE 1.40 % 5.24 % 5.23 % 20.82 % 17.87 % 7.20 % 1.47 % -0.81%
  YoY % -73.28% 0.19% -74.88% 16.51% 148.19% 389.80% -
  Horiz. % 95.24% 356.46% 355.78% 1,416.33% 1,215.65% 489.80% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.53 129.80 129.89 444.18 410.58 357.13 363.10 -15.25%
  YoY % 3.64% -0.07% -70.76% 8.18% 14.97% -1.64% -
  Horiz. % 37.05% 35.75% 35.77% 122.33% 113.08% 98.36% 100.00%
EPS 2.49 9.58 8.95 106.37 65.23 22.18 4.22 -8.41%
  YoY % -74.01% 7.04% -91.59% 63.07% 194.09% 425.59% -
  Horiz. % 59.00% 227.01% 212.09% 2,520.62% 1,545.73% 525.59% 100.00%
DPS 1.00 1.50 2.50 20.00 0.00 0.00 5.00 -23.52%
  YoY % -33.33% -40.00% -87.50% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 30.00% 50.00% 400.00% 0.00% 0.00% 100.00%
NAPS 1.7800 1.8300 1.7100 5.1100 3.6500 3.0800 2.8600 -7.60%
  YoY % -2.73% 7.02% -66.54% 40.00% 18.51% 7.69% -
  Horiz. % 62.24% 63.99% 59.79% 178.67% 127.62% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.53 129.80 129.89 148.06 136.86 119.01 120.80 1.81%
  YoY % 3.64% -0.07% -12.27% 8.18% 15.00% -1.48% -
  Horiz. % 111.37% 107.45% 107.52% 122.57% 113.29% 98.52% 100.00%
EPS 2.49 9.58 8.95 35.46 21.74 7.39 1.40 10.07%
  YoY % -74.01% 7.04% -74.76% 63.11% 194.18% 427.86% -
  Horiz. % 177.86% 684.29% 639.29% 2,532.86% 1,552.86% 527.86% 100.00%
DPS 1.00 1.50 2.50 6.67 0.00 0.00 1.66 -8.10%
  YoY % -33.33% -40.00% -62.52% 0.00% 0.00% 0.00% -
  Horiz. % 60.24% 90.36% 150.60% 401.81% 0.00% 0.00% 100.00%
NAPS 1.7800 1.8300 1.7100 1.7034 1.2167 1.0263 0.9515 11.00%
  YoY % -2.73% 7.02% 0.39% 40.00% 18.55% 7.86% -
  Horiz. % 187.07% 192.33% 179.72% 179.02% 127.87% 107.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0000 1.2800 1.5900 5.7200 2.8500 1.8100 1.8600 -
P/RPS 0.74 0.99 1.22 1.29 0.69 0.51 0.51 6.40%
  YoY % -25.25% -18.85% -5.43% 86.96% 35.29% 0.00% -
  Horiz. % 145.10% 194.12% 239.22% 252.94% 135.29% 100.00% 100.00%
P/EPS 40.17 13.36 17.77 5.38 4.37 8.16 44.11 -1.55%
  YoY % 200.67% -24.82% 230.30% 23.11% -46.45% -81.50% -
  Horiz. % 91.07% 30.29% 40.29% 12.20% 9.91% 18.50% 100.00%
EY 2.49 7.49 5.63 18.60 22.89 12.25 2.27 1.55%
  YoY % -66.76% 33.04% -69.73% -18.74% 86.86% 439.65% -
  Horiz. % 109.69% 329.96% 248.02% 819.38% 1,008.37% 539.65% 100.00%
DY 1.00 1.17 1.57 3.50 0.00 0.00 2.69 -15.20%
  YoY % -14.53% -25.48% -55.14% 0.00% 0.00% 0.00% -
  Horiz. % 37.17% 43.49% 58.36% 130.11% 0.00% 0.00% 100.00%
P/NAPS 0.56 0.70 0.93 1.12 0.78 0.59 0.65 -2.45%
  YoY % -20.00% -24.73% -16.96% 43.59% 32.20% -9.23% -
  Horiz. % 86.15% 107.69% 143.08% 172.31% 120.00% 90.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 27/05/16 28/05/15 29/05/14 29/05/13 30/05/12 -
Price 1.0100 1.7800 1.5600 6.3000 3.4600 1.8900 1.8500 -
P/RPS 0.75 1.37 1.20 1.42 0.84 0.53 0.51 6.64%
  YoY % -45.26% 14.17% -15.49% 69.05% 58.49% 3.92% -
  Horiz. % 147.06% 268.63% 235.29% 278.43% 164.71% 103.92% 100.00%
P/EPS 40.57 18.57 17.44 5.92 5.30 8.52 43.88 -1.30%
  YoY % 118.47% 6.48% 194.59% 11.70% -37.79% -80.58% -
  Horiz. % 92.46% 42.32% 39.74% 13.49% 12.08% 19.42% 100.00%
EY 2.46 5.38 5.74 16.88 18.85 11.73 2.28 1.27%
  YoY % -54.28% -6.27% -66.00% -10.45% 60.70% 414.47% -
  Horiz. % 107.89% 235.96% 251.75% 740.35% 826.75% 514.47% 100.00%
DY 0.99 0.84 1.60 3.17 0.00 0.00 2.70 -15.39%
  YoY % 17.86% -47.50% -49.53% 0.00% 0.00% 0.00% -
  Horiz. % 36.67% 31.11% 59.26% 117.41% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.97 0.91 1.23 0.95 0.61 0.65 -2.16%
  YoY % -41.24% 6.59% -26.02% 29.47% 55.74% -6.15% -
  Horiz. % 87.69% 149.23% 140.00% 189.23% 146.15% 93.85% 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
 
 

172  923  547  872 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.355-0.025 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS