[LTKM] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 7.14%
YoY- -49.49%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 172,902 170,728 168,994 171,534 167,446 163,020 192,637 -6.93%
PBT 23,334 19,376 16,882 20,494 19,282 14,228 59,438 -46.29%
Tax -6,932 -7,100 -5,237 -5,150 -4,960 -4,424 -13,304 -35.17%
NP 16,402 12,276 11,645 15,344 14,322 9,804 46,134 -49.71%
-
NP to SH 16,402 12,276 11,645 15,344 14,322 9,804 46,134 -49.71%
-
Tax Rate 29.71% 36.64% 31.02% 25.13% 25.72% 31.09% 22.38% -
Total Cost 156,500 158,452 157,349 156,190 153,124 153,216 146,503 4.48%
-
Net Worth 228,983 225,079 222,477 221,176 221,176 222,477 221,606 2.20%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 4,336 - - 8,673 -
Div Payout % - - - 28.26% - - 18.80% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 228,983 225,079 222,477 221,176 221,176 222,477 221,606 2.20%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 43,367 107.59%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.49% 7.19% 6.89% 8.95% 8.55% 6.01% 23.95% -
ROE 7.16% 5.45% 5.23% 6.94% 6.48% 4.41% 20.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 132.90 131.22 129.89 131.84 128.70 125.30 444.20 -55.16%
EPS 12.60 9.44 8.95 11.80 11.00 7.52 106.38 -75.78%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 20.00 -
NAPS 1.76 1.73 1.71 1.70 1.70 1.71 5.11 -50.76%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 120.76 119.24 118.03 119.81 116.95 113.86 134.55 -6.93%
EPS 11.46 8.57 8.13 10.72 10.00 6.85 32.22 -49.70%
DPS 0.00 0.00 0.00 3.03 0.00 0.00 6.06 -
NAPS 1.5993 1.5721 1.5539 1.5448 1.5448 1.5539 1.5478 2.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.31 1.41 1.59 1.55 1.52 2.14 5.72 -
P/RPS 0.99 1.07 1.22 1.18 1.18 1.71 1.29 -16.13%
P/EPS 10.39 14.94 17.76 13.14 13.81 28.40 5.38 54.89%
EY 9.62 6.69 5.63 7.61 7.24 3.52 18.60 -35.48%
DY 0.00 0.00 0.00 2.15 0.00 0.00 3.50 -
P/NAPS 0.74 0.82 0.93 0.91 0.89 1.25 1.12 -24.08%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 -
Price 1.26 1.41 1.56 1.54 1.66 1.57 6.30 -
P/RPS 0.95 1.07 1.20 1.17 1.29 1.25 1.42 -23.45%
P/EPS 9.99 14.94 17.43 13.06 15.08 20.83 5.92 41.60%
EY 10.01 6.69 5.74 7.66 6.63 4.80 16.89 -29.37%
DY 0.00 0.00 0.00 2.16 0.00 0.00 3.17 -
P/NAPS 0.72 0.82 0.91 0.91 0.98 0.92 1.23 -29.95%

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