[LTKM] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -9.31%
YoY- -59.23%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 176,547 174,644 175,032 170,130 167,018 165,974 168,874 3.00%
PBT 13,799 6,462 7,080 9,067 9,271 13,059 18,603 -18.04%
Tax -5,689 -4,046 -3,841 -4,837 -4,607 -5,167 -6,135 -4.90%
NP 8,110 2,416 3,239 4,230 4,664 7,892 12,468 -24.90%
-
NP to SH 8,110 2,416 3,239 4,230 4,664 7,892 12,468 -24.90%
-
Tax Rate 41.23% 62.61% 54.25% 53.35% 49.69% 39.57% 32.98% -
Total Cost 168,437 172,228 171,793 165,900 162,354 158,082 156,406 5.05%
-
Net Worth 235,488 228,983 231,585 234,187 235,488 238,090 238,090 -0.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,301 1,301 1,301 1,301 1,951 1,951 1,951 -23.65%
Div Payout % 16.04% 53.85% 40.17% 30.76% 41.84% 24.73% 15.65% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 235,488 228,983 231,585 234,187 235,488 238,090 238,090 -0.72%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.59% 1.38% 1.85% 2.49% 2.79% 4.75% 7.38% -
ROE 3.44% 1.06% 1.40% 1.81% 1.98% 3.31% 5.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 135.70 134.23 134.53 130.76 128.37 127.57 129.80 3.00%
EPS 6.23 1.86 2.49 3.25 3.58 6.07 9.58 -24.91%
DPS 1.00 1.00 1.00 1.00 1.50 1.50 1.50 -23.66%
NAPS 1.81 1.76 1.78 1.80 1.81 1.83 1.83 -0.72%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 123.31 121.98 122.25 118.83 116.65 115.92 117.95 3.00%
EPS 5.66 1.69 2.26 2.95 3.26 5.51 8.71 -24.95%
DPS 0.91 0.91 0.91 0.91 1.36 1.36 1.36 -23.48%
NAPS 1.6448 1.5993 1.6175 1.6357 1.6448 1.6629 1.6629 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.865 0.90 1.00 1.07 1.42 1.77 1.28 -
P/RPS 0.64 0.67 0.74 0.82 1.11 1.39 0.99 -25.21%
P/EPS 13.88 48.47 40.17 32.91 39.61 29.18 13.36 2.57%
EY 7.21 2.06 2.49 3.04 2.52 3.43 7.49 -2.50%
DY 1.16 1.11 1.00 0.93 1.06 0.85 1.17 -0.57%
P/NAPS 0.48 0.51 0.56 0.59 0.78 0.97 0.70 -22.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 16/08/18 24/05/18 13/02/18 15/11/17 16/08/17 24/05/17 -
Price 0.825 0.92 1.01 1.02 1.30 1.49 1.78 -
P/RPS 0.61 0.69 0.75 0.78 1.01 1.17 1.37 -41.66%
P/EPS 13.23 49.54 40.57 31.37 36.26 24.56 18.57 -20.21%
EY 7.56 2.02 2.46 3.19 2.76 4.07 5.38 25.43%
DY 1.21 1.09 0.99 0.98 1.15 1.01 0.84 27.51%
P/NAPS 0.46 0.52 0.57 0.57 0.72 0.81 0.97 -39.16%

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