[LTKM] YoY 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- 11.01%
YoY- 187.51%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
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 42,789 44,929 49,276 47,230 40,666 41,678 39,256 1.44%
PBT 3,718 5,727 11,619 8,364 2,587 8,464 7,511 -11.04%
Tax -1,681 -1,382 -3,700 -2,657 -602 -3,116 -2,282 -4.96%
NP 2,037 4,345 7,919 5,707 1,985 5,348 5,229 -14.52%
-
NP to SH 2,037 4,345 7,919 5,707 1,985 5,348 5,229 -14.52%
-
Tax Rate 45.21% 24.13% 31.84% 31.77% 23.27% 36.81% 30.38% -
Total Cost 40,752 40,584 41,357 41,523 38,681 36,330 34,027 3.04%
-
Net Worth 230,284 221,176 177,375 147,445 125,687 125,350 125,581 10.62%
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 - - - - -
Div Payout % 95.81% 74.86% 54.76% - - - - -
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 230,284 221,176 177,375 147,445 125,687 125,350 125,581 10.62%
NOSH 130,104 130,104 43,368 43,366 43,340 43,373 42,860 20.30%
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 4.76% 9.67% 16.07% 12.08% 4.88% 12.83% 13.32% -
ROE 0.88% 1.96% 4.46% 3.87% 1.58% 4.27% 4.16% -
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 32.89 34.53 113.62 108.91 93.83 96.09 91.59 -15.67%
EPS 1.57 3.34 18.26 13.16 4.58 12.33 12.20 -28.92%
DPS 1.50 2.50 10.00 0.00 0.00 0.00 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 29.90 31.39 34.43 33.00 28.42 29.12 27.43 1.44%
EPS 1.42 3.04 5.53 3.99 1.39 3.74 3.65 -14.54%
DPS 1.36 2.27 3.03 0.00 0.00 0.00 0.00 -
NAPS 1.6091 1.5455 1.2394 1.0303 0.8782 0.8759 0.8775 10.62%
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 4.01 4.49 3.68 2.57 1.94 1.85 2.05 11.82%
P/EPS 84.31 46.41 22.89 21.28 39.74 14.44 15.41 32.70%
EY 1.19 2.15 4.37 4.70 2.52 6.93 6.49 -24.60%
DY 1.14 1.61 2.39 0.00 0.00 0.00 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 4.10 4.46 4.84 2.64 1.95 1.98 2.02 12.51%
P/EPS 86.23 46.11 30.12 21.88 39.96 15.41 15.16 33.57%
EY 1.16 2.17 3.32 4.57 2.50 6.49 6.59 -25.11%
DY 1.11 1.62 1.82 0.00 0.00 0.00 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