[LTKM] QoQ Cumulative 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- -74.77%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 192,637 142,651 93,375 45,248 178,064 133,339 86,109 71.13%
PBT 59,438 32,663 21,043 9,887 36,171 23,541 15,177 148.66%
Tax -13,304 -9,879 -6,179 -2,755 -7,908 -6,633 -3,976 123.87%
NP 46,134 22,784 14,864 7,132 28,263 16,908 11,201 157.16%
-
NP to SH 46,134 22,784 14,864 7,132 28,263 16,908 11,201 157.16%
-
Tax Rate 22.38% 30.25% 29.36% 27.86% 21.86% 28.18% 26.20% -
Total Cost 146,503 119,867 78,511 38,116 149,801 116,431 74,908 56.45%
-
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 4,336 - - 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% 12.85% 8.46% 4.30% 17.86% 11.47% 7.92% -
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 444.20 328.95 215.28 104.36 410.60 307.48 198.57 71.12%
EPS 106.38 52.54 34.27 16.45 65.17 38.99 25.83 157.15%
DPS 20.00 10.00 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 99.68 65.25 31.62 124.42 93.17 60.17 71.12%
EPS 32.24 15.92 10.39 4.98 19.75 11.81 7.83 157.11%
DPS 6.06 3.03 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 1.27 2.25 3.31 0.69 0.91 1.06 14.00%
P/EPS 5.38 7.96 14.15 20.97 4.37 7.18 8.13 -24.08%
EY 18.60 12.57 7.07 4.77 22.87 13.93 12.30 31.77%
DY 3.50 2.39 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 1.67 2.14 4.31 0.84 0.94 1.33 4.46%
P/EPS 5.92 10.47 13.42 27.36 5.31 7.39 10.26 -30.71%
EY 16.89 9.55 7.45 3.66 18.84 13.54 9.75 44.28%
DY 3.17 1.82 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