[LTKM] YoY Cumulative 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- 50.95%
YoY- 326.32%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 129,240 128,651 142,651 133,339 114,293 118,307 111,588 2.47%
PBT 15,385 15,371 32,663 23,541 4,986 16,014 17,732 -2.33%
Tax -5,147 -3,863 -9,879 -6,633 -1,020 -15,072 -5,214 -0.21%
NP 10,238 11,508 22,784 16,908 3,966 942 12,518 -3.29%
-
NP to SH 10,238 11,508 22,784 16,908 3,966 942 12,518 -3.29%
-
Tax Rate 33.45% 25.13% 30.25% 28.18% 20.46% 94.12% 29.40% -
Total Cost 119,002 117,143 119,867 116,431 110,327 117,365 99,070 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 1,951 3,252 4,336 - 2,169 3,472 - -
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 4.45% 5.20% 12.85% 11.47% 3.15% 0.75% 10.05% -
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 99.34 98.88 328.95 307.48 263.40 272.53 262.52 -14.94%
EPS 7.87 8.85 52.54 38.99 9.14 2.18 29.45 -19.72%
DPS 1.50 2.50 10.00 0.00 5.00 8.00 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 90.31 89.89 99.68 93.17 79.86 82.67 77.97 2.47%
EPS 7.15 8.04 15.92 11.81 2.77 0.66 8.75 -3.30%
DPS 1.36 2.27 3.03 0.00 1.52 2.43 0.00 -
NAPS 1.6091 1.5455 1.2393 1.0302 0.8793 0.8766 0.8702 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 1.33 1.57 1.27 0.91 0.69 0.65 0.72 10.75%
P/EPS 16.77 17.52 7.96 7.18 19.91 82.03 6.38 17.45%
EY 5.96 5.71 12.57 13.93 5.02 1.22 15.66 -14.85%
DY 1.14 1.61 2.39 0.00 2.75 4.49 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 1.36 1.56 1.67 0.94 0.69 0.70 0.70 11.69%
P/EPS 17.16 17.41 10.47 7.39 20.02 87.56 6.28 18.22%
EY 5.83 5.74 9.55 13.54 4.99 1.14 15.92 -15.40%
DY 1.11 1.62 1.82 0.00 2.73 4.21 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