[LTKM] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.63%
YoY- 326.32%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 172,320 171,534 190,201 177,785 152,390 157,742 148,784 2.47%
PBT 20,513 20,494 43,550 31,388 6,648 21,352 23,642 -2.33%
Tax -6,862 -5,150 -13,172 -8,844 -1,360 -20,096 -6,952 -0.21%
NP 13,650 15,344 30,378 22,544 5,288 1,256 16,690 -3.29%
-
NP to SH 13,650 15,344 30,378 22,544 5,288 1,256 16,690 -3.29%
-
Tax Rate 33.45% 25.13% 30.25% 28.18% 20.46% 94.12% 29.41% -
Total Cost 158,669 156,190 159,822 155,241 147,102 156,486 132,093 3.09%
-
Net Worth 230,284 221,176 177,363 147,440 125,835 125,455 124,542 10.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,602 4,336 5,782 - 2,892 4,630 - -
Div Payout % 19.06% 28.26% 19.03% - 54.70% 368.66% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 230,284 221,176 177,363 147,440 125,835 125,455 124,542 10.77%
NOSH 130,104 130,104 43,365 43,364 43,391 43,410 42,505 20.47%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.92% 8.95% 15.97% 12.68% 3.47% 0.80% 11.22% -
ROE 5.93% 6.94% 17.13% 15.29% 4.20% 1.00% 13.40% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 132.45 131.84 438.61 409.97 351.20 363.38 350.03 -14.94%
EPS 10.49 11.80 70.05 51.99 12.19 2.91 39.27 -19.73%
DPS 2.00 3.33 13.33 0.00 6.67 10.67 0.00 -
NAPS 1.77 1.70 4.09 3.40 2.90 2.89 2.93 -8.05%
Adjusted Per Share Value based on latest NOSH - 43,366
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 120.36 119.81 132.85 124.17 106.44 110.18 103.92 2.47%
EPS 9.53 10.72 21.22 15.75 3.69 0.88 11.66 -3.30%
DPS 1.82 3.03 4.04 0.00 2.02 3.23 0.00 -
NAPS 1.6084 1.5448 1.2388 1.0298 0.8789 0.8762 0.8699 10.77%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.32 1.55 4.18 2.80 1.82 1.78 1.88 -
P/RPS 1.00 1.18 0.95 0.68 0.52 0.49 0.54 10.80%
P/EPS 12.58 13.14 5.97 5.39 14.93 61.52 4.79 17.44%
EY 7.95 7.61 16.76 18.57 6.70 1.63 20.89 -14.85%
DY 1.52 2.15 3.19 0.00 3.66 5.99 0.00 -
P/NAPS 0.75 0.91 1.02 0.82 0.63 0.62 0.64 2.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 22/02/12 24/02/11 -
Price 1.35 1.54 5.50 2.88 1.83 1.90 1.85 -
P/RPS 1.02 1.17 1.25 0.70 0.52 0.52 0.53 11.51%
P/EPS 12.87 13.06 7.85 5.54 15.02 65.67 4.71 18.22%
EY 7.77 7.66 12.74 18.05 6.66 1.52 21.23 -15.41%
DY 1.48 2.16 2.42 0.00 3.64 5.61 0.00 -
P/NAPS 0.76 0.91 1.34 0.85 0.63 0.66 0.63 3.17%

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