[LTKM] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -9.3%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 184,869 170,130 169,582 178,638 187,376 173,877 153,150 3.18%
PBT 24,239 9,067 16,896 42,140 45,292 30,795 8,272 19.61%
Tax -7,980 -4,837 -6,521 -7,286 -11,129 -8,277 -3,455 14.96%
NP 16,259 4,230 10,375 34,854 34,163 22,518 4,817 22.46%
-
NP to SH 16,259 4,230 10,375 34,854 34,163 22,556 4,849 22.33%
-
Tax Rate 32.92% 53.35% 38.59% 17.29% 24.57% 26.88% 41.77% -
Total Cost 168,610 165,900 159,207 143,784 153,213 151,359 148,333 2.15%
-
Net Worth 241,993 234,187 230,284 221,176 177,375 147,445 125,687 11.53%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,301 1,301 1,951 7,589 4,336 - 2,164 -8.12%
Div Payout % 8.00% 30.76% 18.81% 21.78% 12.69% - 44.63% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 241,993 234,187 230,284 221,176 177,375 147,445 125,687 11.53%
NOSH 130,104 130,104 130,104 130,104 43,368 43,366 43,340 20.09%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.79% 2.49% 6.12% 19.51% 18.23% 12.95% 3.15% -
ROE 6.72% 1.81% 4.51% 15.76% 19.26% 15.30% 3.86% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 142.09 130.76 130.34 137.30 432.06 400.95 353.36 -14.08%
EPS 12.50 3.25 7.97 26.79 78.77 52.01 11.19 1.86%
DPS 1.00 1.00 1.50 5.83 10.00 0.00 5.00 -23.51%
NAPS 1.86 1.80 1.77 1.70 4.09 3.40 2.90 -7.13%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 129.18 118.88 118.49 124.82 130.93 121.50 107.01 3.18%
EPS 11.36 2.96 7.25 24.35 23.87 15.76 3.39 22.31%
DPS 0.91 0.91 1.36 5.30 3.03 0.00 1.51 -8.09%
NAPS 1.6909 1.6364 1.6091 1.5455 1.2394 1.0303 0.8782 11.53%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.985 1.07 1.32 1.55 4.18 2.80 1.82 -
P/RPS 0.69 0.82 1.01 1.13 0.97 0.70 0.52 4.82%
P/EPS 7.88 32.91 16.55 5.79 5.31 5.38 16.27 -11.37%
EY 12.69 3.04 6.04 17.28 18.85 18.58 6.15 12.82%
DY 1.02 0.93 1.14 3.76 2.39 0.00 2.75 -15.22%
P/NAPS 0.53 0.59 0.75 0.91 1.02 0.82 0.63 -2.83%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 13/02/18 16/02/17 24/02/16 26/02/15 25/02/14 26/02/13 -
Price 1.38 1.02 1.35 1.54 5.50 2.88 1.83 -
P/RPS 0.97 0.78 1.04 1.12 1.27 0.72 0.52 10.94%
P/EPS 11.04 31.37 16.93 5.75 6.98 5.54 16.36 -6.34%
EY 9.06 3.19 5.91 17.40 14.32 18.06 6.11 6.78%
DY 0.72 0.98 1.11 3.79 1.82 0.00 2.73 -19.91%
P/NAPS 0.74 0.57 0.76 0.91 1.34 0.85 0.63 2.71%

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