[LTKM] QoQ TTM 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- 100.48%
YoY- 284.37%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 211,296 205,165 196,341 184,869 176,547 174,644 175,032 13.36%
PBT 35,101 35,007 30,959 24,239 13,799 6,462 7,080 190.46%
Tax -11,941 -11,659 -10,003 -7,980 -5,689 -4,046 -3,841 112.86%
NP 23,160 23,348 20,956 16,259 8,110 2,416 3,239 270.70%
-
NP to SH 23,160 23,348 20,956 16,259 8,110 2,416 3,239 270.70%
-
Tax Rate 34.02% 33.30% 32.31% 32.92% 41.23% 62.61% 54.25% -
Total Cost 188,136 181,817 175,385 168,610 168,437 172,228 171,793 6.23%
-
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 1,301 1,301 1,301 1,301 1,301 1,301 0.00%
Div Payout % 5.62% 5.57% 6.21% 8.00% 16.04% 53.85% 40.17% -
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 10.96% 11.38% 10.67% 8.79% 4.59% 1.38% 1.85% -
ROE 9.18% 9.50% 8.48% 6.72% 3.44% 1.06% 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 162.41 157.69 150.91 142.09 135.70 134.23 134.53 13.36%
EPS 17.80 17.95 16.11 12.50 6.23 1.86 2.49 270.64%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 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 147.64 143.36 137.19 129.18 123.36 122.03 122.30 13.36%
EPS 16.18 16.31 14.64 11.36 5.67 1.69 2.26 271.01%
DPS 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.00%
NAPS 1.7636 1.7182 1.7273 1.6909 1.6455 1.60 1.6182 5.89%
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 0.83 0.62 0.78 0.69 0.64 0.67 0.74 7.94%
P/EPS 7.58 5.49 7.33 7.88 13.88 48.47 40.17 -67.06%
EY 13.19 18.22 13.65 12.69 7.21 2.06 2.49 203.56%
DY 0.74 1.02 0.85 1.02 1.16 1.11 1.00 -18.17%
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 1.38 0.825 0.92 1.01 -
P/RPS 0.74 0.86 0.78 0.97 0.61 0.69 0.75 -0.89%
P/EPS 6.74 7.52 7.33 11.04 13.23 49.54 40.57 -69.74%
EY 14.83 13.29 13.65 9.06 7.56 2.02 2.46 230.87%
DY 0.83 0.74 0.85 0.72 1.21 1.09 0.99 -11.07%
P/NAPS 0.62 0.71 0.62 0.74 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