[LTKM] YoY TTM 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- -18.2%
YoY- -70.23%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 206,531 184,869 170,130 169,582 178,638 187,376 173,877 2.90%
PBT 29,864 24,239 9,067 16,896 42,140 45,292 30,795 -0.51%
Tax -10,846 -7,980 -4,837 -6,521 -7,286 -11,129 -8,277 4.60%
NP 19,018 16,259 4,230 10,375 34,854 34,163 22,518 -2.77%
-
NP to SH 19,018 16,259 4,230 10,375 34,854 34,163 22,556 -2.80%
-
Tax Rate 36.32% 32.92% 53.35% 38.59% 17.29% 24.57% 26.88% -
Total Cost 187,513 168,610 165,900 159,207 143,784 153,213 151,359 3.63%
-
Net Worth 257,605 241,993 234,187 230,284 221,176 177,375 147,445 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 7,589 4,336 - -
Div Payout % 3.42% 8.00% 30.76% 18.81% 21.78% 12.69% - -
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 257,605 241,993 234,187 230,284 221,176 177,375 147,445 9.74%
NOSH 130,104 130,104 130,104 130,104 130,104 43,368 43,366 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 9.21% 8.79% 2.49% 6.12% 19.51% 18.23% 12.95% -
ROE 7.38% 6.72% 1.81% 4.51% 15.76% 19.26% 15.30% -
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 158.74 142.09 130.76 130.34 137.30 432.06 400.95 -14.30%
EPS 14.62 12.50 3.25 7.97 26.79 78.77 52.01 -19.05%
DPS 0.50 1.00 1.00 1.50 5.83 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 144.31 129.18 118.88 118.49 124.82 130.93 121.50 2.90%
EPS 13.29 11.36 2.96 7.25 24.35 23.87 15.76 -2.79%
DPS 0.45 0.91 0.91 1.36 5.30 3.03 0.00 -
NAPS 1.80 1.6909 1.6364 1.6091 1.5455 1.2394 1.0303 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 0.82 0.69 0.82 1.01 1.13 0.97 0.70 2.67%
P/EPS 8.89 7.88 32.91 16.55 5.79 5.31 5.38 8.72%
EY 11.24 12.69 3.04 6.04 17.28 18.85 18.58 -8.03%
DY 0.38 1.02 0.93 1.14 3.76 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 1.38 1.02 1.35 1.54 5.50 2.88 -
P/RPS 0.84 0.97 0.78 1.04 1.12 1.27 0.72 2.60%
P/EPS 9.10 11.04 31.37 16.93 5.75 6.98 5.54 8.61%
EY 10.99 9.06 3.19 5.91 17.40 14.32 18.06 -7.94%
DY 0.38 0.72 0.98 1.11 3.79 1.82 0.00 -
P/NAPS 0.67 0.74 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