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

Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 167.22%
YoY- 14.52%
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 39,812 168,874 129,240 86,451 42,682 168,994 128,651 -54.28%
PBT -701 18,603 15,385 11,667 4,844 16,882 15,371 -
Tax -358 -6,135 -5,147 -3,466 -1,775 -5,237 -3,863 -79.55%
NP -1,059 12,468 10,238 8,201 3,069 11,645 11,508 -
-
NP to SH -1,059 12,468 10,238 8,201 3,069 11,645 11,508 -
-
Tax Rate - 32.98% 33.45% 29.71% 36.64% 31.02% 25.13% -
Total Cost 40,871 156,406 119,002 78,250 39,613 157,349 117,143 -50.47%
-
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 - - 1,951 - - - 3,252 -
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 -0.44% 5.24% 4.45% 3.58% 1.36% 5.23% 5.20% -
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 30.60 129.80 99.34 66.45 32.81 129.89 98.88 -54.28%
EPS -0.81 9.58 7.87 6.30 2.36 8.95 8.85 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.50 -
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 27.82 118.00 90.31 60.41 29.82 118.08 89.89 -54.27%
EPS -0.74 8.71 7.15 5.73 2.14 8.14 8.04 -
DPS 0.00 0.00 1.36 0.00 0.00 0.00 2.27 -
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 5.78 0.99 1.33 1.97 4.30 1.22 1.57 138.61%
P/EPS -217.45 13.36 16.77 20.78 59.77 17.76 17.52 -
EY -0.46 7.49 5.96 4.81 1.67 5.63 5.71 -
DY 0.00 0.00 1.14 0.00 0.00 0.00 1.61 -
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 4.87 1.37 1.36 1.90 4.30 1.20 1.56 113.74%
P/EPS -183.05 18.57 17.16 19.99 59.77 17.43 17.41 -
EY -0.55 5.38 5.83 5.00 1.67 5.74 5.74 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.62 -
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