[LTKM] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 189.7%
YoY- -76.09%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 98,474 150,553 140,363 130,526 129,240 128,651 142,651 -5.98%
PBT -14,080 21,910 23,007 5,848 15,385 15,371 32,663 -
Tax -1,255 -8,382 -7,539 -3,400 -5,147 -3,863 -9,879 -29.07%
NP -15,335 13,528 15,468 2,448 10,238 11,508 22,784 -
-
NP to SH -15,335 13,528 15,468 2,448 10,238 11,508 22,784 -
-
Tax Rate - 38.26% 32.77% 58.14% 33.45% 25.13% 30.25% -
Total Cost 113,809 137,025 124,895 128,078 119,002 117,143 119,867 -0.85%
-
Net Worth 231,585 257,605 241,993 234,187 230,284 221,176 177,363 4.54%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 231,585 257,605 241,993 234,187 230,284 221,176 177,363 4.54%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 43,365 20.07%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -15.57% 8.99% 11.02% 1.88% 7.92% 8.95% 15.97% -
ROE -6.62% 5.25% 6.39% 1.05% 4.45% 5.20% 12.85% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 75.69 115.72 107.89 100.32 99.34 98.88 328.95 -21.70%
EPS -11.79 10.40 11.89 1.88 7.87 8.85 52.54 -
DPS 0.00 0.50 1.00 1.00 1.50 2.50 10.00 -
NAPS 1.78 1.98 1.86 1.80 1.77 1.70 4.09 -12.93%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 68.81 105.20 98.08 91.20 90.31 89.89 99.68 -5.98%
EPS -10.72 9.45 10.81 1.71 7.15 8.04 15.92 -
DPS 0.00 0.45 0.91 0.91 1.36 2.27 3.03 -
NAPS 1.6182 1.80 1.6909 1.6364 1.6091 1.5455 1.2393 4.54%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.92 1.30 0.985 1.07 1.32 1.55 4.18 -
P/RPS 1.22 1.12 0.91 1.07 1.33 1.57 1.27 -0.66%
P/EPS -7.81 12.50 8.29 56.87 16.77 17.52 7.96 -
EY -12.81 8.00 12.07 1.76 5.96 5.71 12.57 -
DY 0.00 0.38 1.02 0.93 1.14 1.61 2.39 -
P/NAPS 0.52 0.66 0.53 0.59 0.75 0.91 1.02 -10.61%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 13/02/18 16/02/17 24/02/16 26/02/15 -
Price 1.00 1.33 1.32 1.02 1.35 1.54 5.50 -
P/RPS 1.32 1.15 1.22 1.02 1.36 1.56 1.67 -3.84%
P/EPS -8.48 12.79 11.10 54.21 17.16 17.41 10.47 -
EY -11.79 7.82 9.01 1.84 5.83 5.74 9.55 -
DY 0.00 0.38 0.76 0.98 1.11 1.62 1.82 -
P/NAPS 0.56 0.67 0.71 0.57 0.76 0.91 1.34 -13.52%

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