[LTKM] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 24.84%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 150,553 140,363 130,526 129,240 128,651 142,651 133,339 2.04%
PBT 21,910 23,007 5,848 15,385 15,371 32,663 23,541 -1.18%
Tax -8,382 -7,539 -3,400 -5,147 -3,863 -9,879 -6,633 3.97%
NP 13,528 15,468 2,448 10,238 11,508 22,784 16,908 -3.64%
-
NP to SH 13,528 15,468 2,448 10,238 11,508 22,784 16,908 -3.64%
-
Tax Rate 38.26% 32.77% 58.14% 33.45% 25.13% 30.25% 28.18% -
Total Cost 137,025 124,895 128,078 119,002 117,143 119,867 116,431 2.75%
-
Net Worth 257,605 241,993 234,187 230,284 221,176 177,363 147,440 9.74%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 650 1,301 1,301 1,951 3,252 4,336 - -
Div Payout % 4.81% 8.41% 53.15% 19.06% 28.26% 19.03% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 257,605 241,993 234,187 230,284 221,176 177,363 147,440 9.74%
NOSH 130,104 130,104 130,104 130,104 130,104 43,365 43,364 20.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.99% 11.02% 1.88% 7.92% 8.95% 15.97% 12.68% -
ROE 5.25% 6.39% 1.05% 4.45% 5.20% 12.85% 11.47% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 115.72 107.89 100.32 99.34 98.88 328.95 307.48 -15.02%
EPS 10.40 11.89 1.88 7.87 8.85 52.54 38.99 -19.76%
DPS 0.50 1.00 1.00 1.50 2.50 10.00 0.00 -
NAPS 1.98 1.86 1.80 1.77 1.70 4.09 3.40 -8.61%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 105.20 98.08 91.20 90.31 89.89 99.68 93.17 2.04%
EPS 9.45 10.81 1.71 7.15 8.04 15.92 11.81 -3.64%
DPS 0.45 0.91 0.91 1.36 2.27 3.03 0.00 -
NAPS 1.80 1.6909 1.6364 1.6091 1.5455 1.2393 1.0302 9.74%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.30 0.985 1.07 1.32 1.55 4.18 2.80 -
P/RPS 1.12 0.91 1.07 1.33 1.57 1.27 0.91 3.51%
P/EPS 12.50 8.29 56.87 16.77 17.52 7.96 7.18 9.67%
EY 8.00 12.07 1.76 5.96 5.71 12.57 13.93 -8.82%
DY 0.38 1.02 0.93 1.14 1.61 2.39 0.00 -
P/NAPS 0.66 0.53 0.59 0.75 0.91 1.02 0.82 -3.55%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 -
Price 1.33 1.32 1.02 1.35 1.54 5.50 2.88 -
P/RPS 1.15 1.22 1.02 1.36 1.56 1.67 0.94 3.41%
P/EPS 12.79 11.10 54.21 17.16 17.41 10.47 7.39 9.56%
EY 7.82 9.01 1.84 5.83 5.74 9.55 13.54 -8.73%
DY 0.38 0.76 0.98 1.11 1.62 1.82 0.00 -
P/NAPS 0.67 0.71 0.57 0.76 0.91 1.34 0.85 -3.88%

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