[LTKM] QoQ TTM 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- 3.79%
YoY- 93.68%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 192,637 187,376 185,330 179,772 178,064 173,877 167,313 9.86%
PBT 59,437 45,292 42,037 37,769 36,171 30,795 25,018 78.14%
Tax -13,304 -11,129 -10,086 -8,409 -7,883 -8,277 -6,222 66.04%
NP 46,133 34,163 31,951 29,360 28,288 22,518 18,796 82.05%
-
NP to SH 46,133 34,163 31,951 29,360 28,288 22,556 18,834 81.80%
-
Tax Rate 22.38% 24.57% 23.99% 22.26% 21.79% 26.88% 24.87% -
Total Cost 146,504 153,213 153,379 150,412 149,776 151,359 148,517 -0.90%
-
Net Worth 221,616 177,375 175,628 166,052 158,296 147,445 141,431 34.94%
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 - - - - - -
Div Payout % 18.80% 12.69% - - - - - -
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 221,616 177,375 175,628 166,052 158,296 147,445 141,431 34.94%
NOSH 43,369 43,368 43,365 43,355 43,368 43,366 43,383 -0.02%
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% 18.23% 17.24% 16.33% 15.89% 12.95% 11.23% -
ROE 20.82% 19.26% 18.19% 17.68% 17.87% 15.30% 13.32% -
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 444.18 432.06 427.37 414.65 410.58 400.95 385.66 9.88%
EPS 106.37 78.77 73.68 67.72 65.23 52.01 43.41 81.85%
DPS 20.00 10.00 0.00 0.00 0.00 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 134.55 130.87 129.44 125.56 124.37 121.44 116.86 9.86%
EPS 32.22 23.86 22.32 20.51 19.76 15.75 13.15 81.84%
DPS 6.06 3.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5479 1.2389 1.2267 1.1598 1.1056 1.0298 0.9878 34.94%
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 0.97 1.13 0.83 0.69 0.70 0.54 78.79%
P/EPS 5.38 5.31 6.58 5.09 4.37 5.38 4.84 7.31%
EY 18.60 18.85 15.19 19.63 22.89 18.58 20.67 -6.79%
DY 3.50 2.39 0.00 0.00 0.00 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 1.27 1.08 1.09 0.84 0.72 0.69 61.86%
P/EPS 5.92 6.98 6.24 6.65 5.30 5.54 6.10 -1.97%
EY 16.88 14.32 16.02 15.05 18.85 18.06 16.38 2.02%
DY 3.17 1.82 0.00 0.00 0.00 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