[LTKM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 108.41%
YoY- 32.7%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,755 192,637 142,651 93,375 45,248 178,064 133,339 -54.72%
PBT 3,557 59,438 32,663 21,043 9,887 36,171 23,541 -71.72%
Tax -1,106 -13,304 -9,879 -6,179 -2,755 -7,908 -6,633 -69.80%
NP 2,451 46,134 22,784 14,864 7,132 28,263 16,908 -72.50%
-
NP to SH 2,451 46,134 22,784 14,864 7,132 28,263 16,908 -72.50%
-
Tax Rate 31.09% 22.38% 30.25% 29.36% 27.86% 21.86% 28.18% -
Total Cost 38,304 146,503 119,867 78,511 38,116 149,801 116,431 -52.44%
-
Net Worth 222,477 221,606 177,363 175,661 166,052 158,287 147,440 31.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 8,673 4,336 - - 6,938 - -
Div Payout % - 18.80% 19.03% - - 24.55% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 222,477 221,606 177,363 175,661 166,052 158,287 147,440 31.65%
NOSH 130,104 43,367 43,365 43,373 43,355 43,366 43,364 108.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.01% 23.95% 15.97% 15.92% 15.76% 15.87% 12.68% -
ROE 1.10% 20.82% 12.85% 8.46% 4.30% 17.86% 11.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.32 444.20 328.95 215.28 104.36 410.60 307.48 -78.28%
EPS 1.88 106.38 52.54 34.27 16.45 65.17 38.99 -86.82%
DPS 0.00 20.00 10.00 0.00 0.00 16.00 0.00 -
NAPS 1.71 5.11 4.09 4.05 3.83 3.65 3.40 -36.83%
Adjusted Per Share Value based on latest NOSH - 43,365
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.48 134.60 99.68 65.25 31.62 124.42 93.17 -54.72%
EPS 1.71 32.24 15.92 10.39 4.98 19.75 11.81 -72.52%
DPS 0.00 6.06 3.03 0.00 0.00 4.85 0.00 -
NAPS 1.5545 1.5485 1.2393 1.2274 1.1603 1.106 1.0302 31.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.14 5.72 4.18 4.85 3.45 2.85 2.80 -
P/RPS 6.83 1.29 1.27 2.25 3.31 0.69 0.91 284.75%
P/EPS 113.60 5.38 7.96 14.15 20.97 4.37 7.18 533.43%
EY 0.88 18.60 12.57 7.07 4.77 22.87 13.93 -84.21%
DY 0.00 3.50 2.39 0.00 0.00 5.61 0.00 -
P/NAPS 1.25 1.12 1.02 1.20 0.90 0.78 0.82 32.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 25/02/14 -
Price 1.57 6.30 5.50 4.60 4.50 3.46 2.88 -
P/RPS 5.01 1.42 1.67 2.14 4.31 0.84 0.94 206.05%
P/EPS 83.34 5.92 10.47 13.42 27.36 5.31 7.39 405.12%
EY 1.20 16.89 9.55 7.45 3.66 18.84 13.54 -80.20%
DY 0.00 3.17 1.82 0.00 0.00 4.62 0.00 -
P/NAPS 0.92 1.23 1.34 1.14 1.17 0.95 0.85 5.43%

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