[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 170.61%
YoY- 531.86%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 101,095 48,248 196,341 140,363 86,140 39,424 175,032 -30.62%
PBT 13,194 2,729 30,959 23,007 9,053 -1,319 7,080 51.37%
Tax -5,275 -2,219 -10,003 -7,539 -3,337 -563 -3,841 23.52%
NP 7,919 510 20,956 15,468 5,716 -1,882 3,239 81.38%
-
NP to SH 7,919 510 20,956 15,468 5,716 -1,882 3,239 81.38%
-
Tax Rate 39.98% 81.31% 32.31% 32.77% 36.86% - 54.25% -
Total Cost 93,176 47,738 175,385 124,895 80,424 41,306 171,793 -33.46%
-
Net Worth 252,401 245,896 247,197 241,993 235,488 228,983 231,585 5.90%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 1,301 - - - -
Div Payout % - - - 8.41% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 252,401 245,896 247,197 241,993 235,488 228,983 231,585 5.90%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.83% 1.06% 10.67% 11.02% 6.64% -4.77% 1.85% -
ROE 3.14% 0.21% 8.48% 6.39% 2.43% -0.82% 1.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.70 37.08 150.91 107.89 66.21 30.30 134.53 -30.62%
EPS 6.09 0.39 16.11 11.89 4.39 -1.45 2.49 81.42%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.94 1.89 1.90 1.86 1.81 1.76 1.78 5.90%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 70.61 33.70 137.13 98.04 60.16 27.54 122.25 -30.62%
EPS 5.53 0.36 14.64 10.80 3.99 -1.31 2.26 81.48%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 1.7629 1.7175 1.7265 1.6902 1.6448 1.5993 1.6175 5.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.35 0.985 1.18 0.985 0.865 0.90 1.00 -
P/RPS 1.74 2.66 0.78 0.91 1.31 2.97 0.74 76.73%
P/EPS 22.18 251.28 7.33 8.29 19.69 -62.22 40.17 -32.67%
EY 4.51 0.40 13.65 12.07 5.08 -1.61 2.49 48.53%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.70 0.52 0.62 0.53 0.48 0.51 0.56 16.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 23/08/19 21/05/19 27/02/19 14/11/18 16/08/18 24/05/18 -
Price 1.20 1.35 1.18 1.32 0.825 0.92 1.01 -
P/RPS 1.54 3.64 0.78 1.22 1.25 3.04 0.75 61.47%
P/EPS 19.72 344.39 7.33 11.10 18.78 -63.60 40.57 -38.15%
EY 5.07 0.29 13.65 9.01 5.33 -1.57 2.46 61.87%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.62 0.71 0.46 0.52 0.57 5.76%

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