[LTKM] QoQ Cumulative 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- 60.7%
YoY- -49.49%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 86,451 42,682 168,994 128,651 83,723 40,755 192,637 -41.29%
PBT 11,667 4,844 16,882 15,371 9,641 3,557 59,438 -66.12%
Tax -3,466 -1,775 -5,237 -3,863 -2,480 -1,106 -13,304 -59.10%
NP 8,201 3,069 11,645 11,508 7,161 2,451 46,134 -68.28%
-
NP to SH 8,201 3,069 11,645 11,508 7,161 2,451 46,134 -68.28%
-
Tax Rate 29.71% 36.64% 31.02% 25.13% 25.72% 31.09% 22.38% -
Total Cost 78,250 39,613 157,349 117,143 76,562 38,304 146,503 -34.09%
-
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 - - - 3,252 - - 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 3.58% 1.36% 5.23% 5.20% 3.24% 1.10% 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 66.45 32.81 129.89 98.88 64.35 31.32 444.20 -71.72%
EPS 6.30 2.36 8.95 8.85 5.50 1.88 106.38 -84.72%
DPS 0.00 0.00 0.00 2.50 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 60.38 29.81 118.03 89.86 58.48 28.47 134.55 -41.29%
EPS 5.73 2.14 8.13 8.04 5.00 1.71 32.22 -68.27%
DPS 0.00 0.00 0.00 2.27 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 1.97 4.30 1.22 1.57 2.36 6.83 1.29 32.51%
P/EPS 20.78 59.77 17.76 17.52 27.62 113.60 5.38 145.56%
EY 4.81 1.67 5.63 5.71 3.62 0.88 18.60 -59.30%
DY 0.00 0.00 0.00 1.61 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 1.90 4.30 1.20 1.56 2.58 5.01 1.42 21.36%
P/EPS 19.99 59.77 17.43 17.41 30.16 83.34 5.92 124.57%
EY 5.00 1.67 5.74 5.74 3.32 1.20 16.89 -55.48%
DY 0.00 0.00 0.00 1.62 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