[LTKM] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 33.61%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 159,248 168,874 172,320 172,902 170,728 168,994 171,534 -4.83%
PBT -2,804 18,603 20,513 23,334 19,376 16,882 20,494 -
Tax -1,432 -6,135 -6,862 -6,932 -7,100 -5,237 -5,150 -57.43%
NP -4,236 12,468 13,650 16,402 12,276 11,645 15,344 -
-
NP to SH -4,236 12,468 13,650 16,402 12,276 11,645 15,344 -
-
Tax Rate - 32.98% 33.45% 29.71% 36.64% 31.02% 25.13% -
Total Cost 163,484 156,406 158,669 156,500 158,452 157,349 156,190 3.09%
-
Net Worth 238,090 238,090 230,284 228,983 225,079 222,477 221,176 5.04%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 2,602 - - - 4,336 -
Div Payout % - - 19.06% - - - 28.26% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,090 238,090 230,284 228,983 225,079 222,477 221,176 5.04%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.66% 7.38% 7.92% 9.49% 7.19% 6.89% 8.95% -
ROE -1.78% 5.24% 5.93% 7.16% 5.45% 5.23% 6.94% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 122.40 129.80 132.45 132.90 131.22 129.89 131.84 -4.83%
EPS -3.24 9.58 10.49 12.60 9.44 8.95 11.80 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.33 -
NAPS 1.83 1.83 1.77 1.76 1.73 1.71 1.70 5.03%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 111.27 118.00 120.41 120.81 119.30 118.08 119.86 -4.84%
EPS -2.96 8.71 9.54 11.46 8.58 8.14 10.72 -
DPS 0.00 0.00 1.82 0.00 0.00 0.00 3.03 -
NAPS 1.6636 1.6636 1.6091 1.60 1.5727 1.5545 1.5455 5.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.77 1.28 1.32 1.31 1.41 1.59 1.55 -
P/RPS 1.45 0.99 1.00 0.99 1.07 1.22 1.18 14.73%
P/EPS -54.36 13.36 12.58 10.39 14.94 17.76 13.14 -
EY -1.84 7.49 7.95 9.62 6.69 5.63 7.61 -
DY 0.00 0.00 1.52 0.00 0.00 0.00 2.15 -
P/NAPS 0.97 0.70 0.75 0.74 0.82 0.93 0.91 4.35%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 24/05/17 16/02/17 17/11/16 17/08/16 27/05/16 24/02/16 -
Price 1.49 1.78 1.35 1.26 1.41 1.56 1.54 -
P/RPS 1.22 1.37 1.02 0.95 1.07 1.20 1.17 2.83%
P/EPS -45.76 18.57 12.87 9.99 14.94 17.43 13.06 -
EY -2.19 5.38 7.77 10.01 6.69 5.74 7.66 -
DY 0.00 0.00 1.48 0.00 0.00 0.00 2.16 -
P/NAPS 0.81 0.97 0.76 0.72 0.82 0.91 0.91 -7.47%

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