[LTKM] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 0.94%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 192,637 190,201 186,750 180,992 178,064 177,785 172,218 7.76%
PBT 59,438 43,550 42,086 39,548 36,171 31,388 30,354 56.58%
Tax -13,304 -13,172 -12,358 -11,020 -7,908 -8,844 -7,952 40.97%
NP 46,134 30,378 29,728 28,528 28,263 22,544 22,402 61.93%
-
NP to SH 46,134 30,378 29,728 28,528 28,263 22,544 22,402 61.93%
-
Tax Rate 22.38% 30.25% 29.36% 27.86% 21.86% 28.18% 26.20% -
Total Cost 146,503 159,822 157,022 152,464 149,801 155,241 149,816 -1.48%
-
Net Worth 221,606 177,363 175,661 166,052 158,287 147,440 141,367 34.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,673 5,782 - - 6,938 - - -
Div Payout % 18.80% 19.03% - - 24.55% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,606 177,363 175,661 166,052 158,287 147,440 141,367 34.98%
NOSH 43,367 43,365 43,373 43,355 43,366 43,364 43,364 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.95% 15.97% 15.92% 15.76% 15.87% 12.68% 13.01% -
ROE 20.82% 17.13% 16.92% 17.18% 17.86% 15.29% 15.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 444.20 438.61 430.57 417.46 410.60 409.97 397.14 7.75%
EPS 106.38 70.05 68.54 65.80 65.17 51.99 51.66 61.93%
DPS 20.00 13.33 0.00 0.00 16.00 0.00 0.00 -
NAPS 5.11 4.09 4.05 3.83 3.65 3.40 3.26 34.97%
Adjusted Per Share Value based on latest NOSH - 43,355
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 134.60 132.90 130.49 126.47 124.42 124.23 120.34 7.75%
EPS 32.24 21.23 20.77 19.93 19.75 15.75 15.65 61.97%
DPS 6.06 4.04 0.00 0.00 4.85 0.00 0.00 -
NAPS 1.5485 1.2393 1.2274 1.1603 1.106 1.0302 0.9878 34.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.72 4.18 4.85 3.45 2.85 2.80 2.10 -
P/RPS 1.29 0.95 1.13 0.83 0.69 0.68 0.53 81.04%
P/EPS 5.38 5.97 7.08 5.24 4.37 5.39 4.07 20.46%
EY 18.60 16.76 14.13 19.07 22.87 18.57 24.60 -17.01%
DY 3.50 3.19 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 1.12 1.02 1.20 0.90 0.78 0.82 0.64 45.26%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 -
Price 6.30 5.50 4.60 4.50 3.46 2.88 2.65 -
P/RPS 1.42 1.25 1.07 1.08 0.84 0.70 0.67 65.07%
P/EPS 5.92 7.85 6.71 6.84 5.31 5.54 5.13 10.02%
EY 16.89 12.74 14.90 14.62 18.84 18.05 19.49 -9.11%
DY 3.17 2.42 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 1.23 1.34 1.14 1.17 0.95 0.85 0.81 32.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment