[LTKM] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.63%
YoY- 326.32%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 186,750 180,992 178,064 177,785 172,218 174,160 154,831 13.29%
PBT 42,086 39,548 36,171 31,388 30,354 33,156 12,240 127.63%
Tax -12,358 -11,020 -7,908 -8,844 -7,952 -8,916 -2,665 177.81%
NP 29,728 28,528 28,263 22,544 22,402 24,240 9,575 112.67%
-
NP to SH 29,728 28,528 28,263 22,544 22,402 24,240 9,613 112.11%
-
Tax Rate 29.36% 27.86% 21.86% 28.18% 26.20% 26.89% 21.77% -
Total Cost 157,022 152,464 149,801 155,241 149,816 149,920 145,256 5.32%
-
Net Worth 175,661 166,052 158,287 147,440 141,367 139,245 133,144 20.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 6,938 - - - 3,903 -
Div Payout % - - 24.55% - - - 40.60% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 175,661 166,052 158,287 147,440 141,367 139,245 133,144 20.27%
NOSH 43,373 43,355 43,366 43,364 43,364 43,378 43,369 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.92% 15.76% 15.87% 12.68% 13.01% 13.92% 6.18% -
ROE 16.92% 17.18% 17.86% 15.29% 15.85% 17.41% 7.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 430.57 417.46 410.60 409.97 397.14 401.49 357.00 13.29%
EPS 68.54 65.80 65.17 51.99 51.66 55.88 22.17 112.07%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 9.00 -
NAPS 4.05 3.83 3.65 3.40 3.26 3.21 3.07 20.26%
Adjusted Per Share Value based on latest NOSH - 43,366
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 130.49 126.47 124.42 124.23 120.34 121.69 108.19 13.29%
EPS 20.77 19.93 19.75 15.75 15.65 16.94 6.72 112.03%
DPS 0.00 0.00 4.85 0.00 0.00 0.00 2.73 -
NAPS 1.2274 1.1603 1.106 1.0302 0.9878 0.973 0.9303 20.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.85 3.45 2.85 2.80 2.10 1.90 1.81 -
P/RPS 1.13 0.83 0.69 0.68 0.53 0.47 0.51 69.87%
P/EPS 7.08 5.24 4.37 5.39 4.07 3.40 8.17 -9.09%
EY 14.13 19.07 22.87 18.57 24.60 29.41 12.25 9.97%
DY 0.00 0.00 5.61 0.00 0.00 0.00 4.97 -
P/NAPS 1.20 0.90 0.78 0.82 0.64 0.59 0.59 60.45%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 -
Price 4.60 4.50 3.46 2.88 2.65 1.98 1.89 -
P/RPS 1.07 1.08 0.84 0.70 0.67 0.49 0.53 59.66%
P/EPS 6.71 6.84 5.31 5.54 5.13 3.54 8.53 -14.77%
EY 14.90 14.62 18.84 18.05 19.49 28.22 11.73 17.27%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.76 -
P/NAPS 1.14 1.17 0.95 0.85 0.81 0.62 0.62 50.03%

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