[LTKM] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 192.17%
YoY- -51.82%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 86,140 84,625 86,451 83,723 93,375 86,109 73,627 2.64%
PBT 9,053 2,334 11,667 9,641 21,043 15,177 2,399 24.76%
Tax -3,337 -1,489 -3,466 -2,480 -6,179 -3,976 -475 38.37%
NP 5,716 845 8,201 7,161 14,864 11,201 1,924 19.88%
-
NP to SH 5,716 845 8,201 7,161 14,864 11,201 1,981 19.30%
-
Tax Rate 36.86% 63.80% 29.71% 25.72% 29.36% 26.20% 19.80% -
Total Cost 80,424 83,780 78,250 76,562 78,511 74,908 71,703 1.93%
-
Net Worth 235,488 235,488 228,983 221,176 175,661 141,367 123,758 11.31%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 235,488 235,488 228,983 221,176 175,661 141,367 123,758 11.31%
NOSH 130,104 130,104 130,104 130,104 43,373 43,364 43,347 20.09%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.64% 1.00% 9.49% 8.55% 15.92% 13.01% 2.61% -
ROE 2.43% 0.36% 3.58% 3.24% 8.46% 7.92% 1.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.21 65.04 66.45 64.35 215.28 198.57 169.85 -14.52%
EPS 4.39 0.65 6.30 5.50 34.27 25.83 4.57 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.81 1.76 1.70 4.05 3.26 2.855 -7.31%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.16 59.11 60.38 58.48 65.22 60.14 51.42 2.64%
EPS 3.99 0.59 5.73 5.00 10.38 7.82 1.38 19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6448 1.6448 1.5993 1.5448 1.2269 0.9874 0.8644 11.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.865 1.42 1.31 1.52 4.85 2.10 1.79 -
P/RPS 1.31 2.18 1.97 2.36 2.25 1.06 1.05 3.75%
P/EPS 19.69 218.64 20.78 27.62 14.15 8.13 39.17 -10.82%
EY 5.08 0.46 4.81 3.62 7.07 12.30 2.55 12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.74 0.89 1.20 0.64 0.63 -4.42%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 -
Price 0.825 1.30 1.26 1.66 4.60 2.65 1.80 -
P/RPS 1.25 2.00 1.90 2.58 2.14 1.33 1.06 2.78%
P/EPS 18.78 200.16 19.99 30.16 13.42 10.26 39.39 -11.60%
EY 5.33 0.50 5.00 3.32 7.45 9.75 2.54 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.72 0.72 0.98 1.14 0.81 0.63 -5.10%

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