[LTKM] QoQ TTM Result on 31-Mar-2017 [#4]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	170,130	167,018	165,974	168,874	169,582	171,722	170,921	-0.30%
YoY %	1.86%	0.63%	-1.72%	-0.42%	-1.25%	0.47%	-	-
Horiz. %	99.54%	97.72%	97.11%	98.80%	99.22%	100.47%	100.00%	-
PBT	9,067	9,271	13,059	18,603	16,896	18,905	18,163	-36.99%
YoY %	-2.20%	-29.01%	-29.80%	10.10%	-10.63%	4.09%	-	-
Horiz. %	49.92%	51.04%	71.90%	102.42%	93.02%	104.09%	100.00%	-
Tax	-4,837	-4,607	-5,167	-6,135	-6,521	-6,222	-5,904	-12.41%
YoY %	-4.99%	10.84%	15.78%	5.92%	-4.81%	-5.39%	-	-
Horiz. %	81.93%	78.03%	87.52%	103.91%	110.45%	105.39%	100.00%	-
NP	4,230	4,664	7,892	12,468	10,375	12,683	12,259	-50.70%
YoY %	-9.31%	-40.90%	-36.70%	20.17%	-18.20%	3.46%	-	-
Horiz. %	34.51%	38.05%	64.38%	101.70%	84.63%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,230	4,664	7,892	12,468	10,375	12,683	12,259	-50.70%
YoY %	-9.31%	-40.90%	-36.70%	20.17%	-18.20%	3.46%	-	-
Horiz. %	34.51%	38.05%	64.38%	101.70%	84.63%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.35%	49.69%	39.57%	32.98%	38.59%	32.91%	32.51%	-
YoY %	7.37%	25.57%	19.98%	-14.54%	17.26%	1.23%	-	-
Horiz. %	164.10%	152.85%	121.72%	101.45%	118.70%	101.23%	100.00%	-
Total Cost	165,900	162,354	158,082	156,406	159,207	159,039	158,662	3.01%
YoY %	2.18%	2.70%	1.07%	-1.76%	0.11%	0.24%	-	-
Horiz. %	104.56%	102.33%	99.63%	98.58%	100.34%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,187	235,488	238,090	238,090	230,284	228,983	225,079	2.67%
YoY %	-0.55%	-1.09%	0.00%	3.39%	0.57%	1.73%	-	-
Horiz. %	104.05%	104.62%	105.78%	105.78%	102.31%	101.73%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	1,301	1,951	1,951	1,951	1,951	3,252	3,252	-45.61%
YoY %	-33.32%	0.00%	0.00%	0.00%	-40.01%	0.00%	-	-
Horiz. %	40.01%	59.99%	59.99%	59.99%	59.99%	100.00%	100.00%	-
Div Payout %	30.76%	41.84%	24.73%	15.65%	18.81%	25.65%	26.53%	-
YoY %	-26.48%	69.19%	58.02%	-16.80%	-26.67%	-3.32%	-	-
Horiz. %	115.94%	157.71%	93.22%	58.99%	70.90%	96.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	234,187	235,488	238,090	238,090	230,284	228,983	225,079	2.67%
YoY %	-0.55%	-1.09%	0.00%	3.39%	0.57%	1.73%	-	-
Horiz. %	104.05%	104.62%	105.78%	105.78%	102.31%	101.73%	100.00%	-
NOSH	130,104	130,104	130,104	130,104	130,104	130,104	130,104	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	2.49%	2.79%	4.75%	7.38%	6.12%	7.39%	7.17%	-
YoY %	-10.75%	-41.26%	-35.64%	20.59%	-17.19%	3.07%	-	-
Horiz. %	34.73%	38.91%	66.25%	102.93%	85.36%	103.07%	100.00%	-
ROE	1.81%	1.98%	3.31%	5.24%	4.51%	5.54%	5.45%	-
YoY %	-8.59%	-40.18%	-36.83%	16.19%	-18.59%	1.65%	-	-
Horiz. %	33.21%	36.33%	60.73%	96.15%	82.75%	101.65%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	130.76	128.37	127.57	129.80	130.34	131.99	131.37	-0.30%
YoY %	1.86%	0.63%	-1.72%	-0.41%	-1.25%	0.47%	-	-
Horiz. %	99.54%	97.72%	97.11%	98.80%	99.22%	100.47%	100.00%	-
EPS	3.25	3.58	6.07	9.58	7.97	9.75	9.42	-50.71%
YoY %	-9.22%	-41.02%	-36.64%	20.20%	-18.26%	3.50%	-	-
Horiz. %	34.50%	38.00%	64.44%	101.70%	84.61%	103.50%	100.00%	-
DPS	1.00	1.50	1.50	1.50	1.50	2.50	2.50	-45.62%
YoY %	-33.33%	0.00%	0.00%	0.00%	-40.00%	0.00%	-	-
Horiz. %	40.00%	60.00%	60.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	1.80	1.81	1.83	1.83	1.77	1.76	1.73	2.67%
YoY %	-0.55%	-1.09%	0.00%	3.39%	0.57%	1.73%	-	-
Horiz. %	104.05%	104.62%	105.78%	105.78%	102.31%	101.73%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 130,104
RPS	118.87	116.69	115.96	117.99	118.48	119.98	119.42	-0.30%
YoY %	1.87%	0.63%	-1.72%	-0.41%	-1.25%	0.47%	-	-
Horiz. %	99.54%	97.71%	97.10%	98.80%	99.21%	100.47%	100.00%	-
EPS	2.96	3.26	5.51	8.71	7.25	8.86	8.57	-50.67%
YoY %	-9.20%	-40.83%	-36.74%	20.14%	-18.17%	3.38%	-	-
Horiz. %	34.54%	38.04%	64.29%	101.63%	84.60%	103.38%	100.00%	-
DPS	0.91	1.36	1.36	1.36	1.36	2.27	2.27	-45.54%
YoY %	-33.09%	0.00%	0.00%	0.00%	-40.09%	0.00%	-	-
Horiz. %	40.09%	59.91%	59.91%	59.91%	59.91%	100.00%	100.00%	-
NAPS	1.6362	1.6453	1.6635	1.6635	1.6089	1.5998	1.5726	2.67%
YoY %	-0.55%	-1.09%	0.00%	3.39%	0.57%	1.73%	-	-
Horiz. %	104.04%	104.62%	105.78%	105.78%	102.31%	101.73%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.07	1.42	1.77	1.28	1.32	1.31	1.41	-
P/RPS	0.82	1.11	1.39	0.99	1.01	0.99	1.07	-16.21%
YoY %	-26.13%	-20.14%	40.40%	-1.98%	2.02%	-7.48%	-	-
Horiz. %	76.64%	103.74%	129.91%	92.52%	94.39%	92.52%	100.00%	-
P/EPS	32.91	39.61	29.18	13.36	16.55	13.44	14.96	68.90%
YoY %	-16.91%	35.74%	118.41%	-19.27%	23.14%	-10.16%	-	-
Horiz. %	219.99%	264.77%	195.05%	89.30%	110.63%	89.84%	100.00%	-
EY	3.04	2.52	3.43	7.49	6.04	7.44	6.68	-40.75%
YoY %	20.63%	-26.53%	-54.21%	24.01%	-18.82%	11.38%	-	-
Horiz. %	45.51%	37.72%	51.35%	112.13%	90.42%	111.38%	100.00%	-
DY	0.93	1.06	0.85	1.17	1.14	1.91	1.77	-34.80%
YoY %	-12.26%	24.71%	-27.35%	2.63%	-40.31%	7.91%	-	-
Horiz. %	52.54%	59.89%	48.02%	66.10%	64.41%	107.91%	100.00%	-
P/NAPS	0.59	0.78	0.97	0.70	0.75	0.74	0.82	-19.65%
YoY %	-24.36%	-19.59%	38.57%	-6.67%	1.35%	-9.76%	-	-
Horiz. %	71.95%	95.12%	118.29%	85.37%	91.46%	90.24%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	13/02/18	15/11/17	16/08/17	24/05/17	16/02/17	17/11/16	17/08/16	-
Price	1.02	1.30	1.49	1.78	1.35	1.26	1.41	-
P/RPS	0.78	1.01	1.17	1.37	1.04	0.95	1.07	-18.95%
YoY %	-22.77%	-13.68%	-14.60%	31.73%	9.47%	-11.21%	-	-
Horiz. %	72.90%	94.39%	109.35%	128.04%	97.20%	88.79%	100.00%	-
P/EPS	31.37	36.26	24.56	18.57	16.93	12.93	14.96	63.60%
YoY %	-13.49%	47.64%	32.26%	9.69%	30.94%	-13.57%	-	-
Horiz. %	209.69%	242.38%	164.17%	124.13%	113.17%	86.43%	100.00%	-
EY	3.19	2.76	4.07	5.38	5.91	7.74	6.68	-38.82%
YoY %	15.58%	-32.19%	-24.35%	-8.97%	-23.64%	15.87%	-	-
Horiz. %	47.75%	41.32%	60.93%	80.54%	88.47%	115.87%	100.00%	-
DY	0.98	1.15	1.01	0.84	1.11	1.98	1.77	-32.50%
YoY %	-14.78%	13.86%	20.24%	-24.32%	-43.94%	11.86%	-	-
Horiz. %	55.37%	64.97%	57.06%	47.46%	62.71%	111.86%	100.00%	-
P/NAPS	0.57	0.72	0.81	0.97	0.76	0.72	0.82	-21.47%
YoY %	-20.83%	-11.11%	-16.49%	27.63%	5.56%	-12.20%	-	-
Horiz. %	69.51%	87.80%	98.78%	118.29%	92.68%	87.80%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

160

TOPGLOV

TOP GLOVE CORPORATION BHD

160

GENTING

GENTING BHD

141

PBBANK

PUBLIC BANK BHD

122

GENM

GENTING MALAYSIA BERHAD

118

INARI

INARI AMERTRON BERHAD

117

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More