[LTKM] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 46.08%
YoY- -51.82%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 170,728 168,994 171,534 167,446 163,020 192,637 190,201 -6.95%
PBT 19,376 16,882 20,494 19,282 14,228 59,438 43,550 -41.74%
Tax -7,100 -5,237 -5,150 -4,960 -4,424 -13,304 -13,172 -33.79%
NP 12,276 11,645 15,344 14,322 9,804 46,134 30,378 -45.37%
-
NP to SH 12,276 11,645 15,344 14,322 9,804 46,134 30,378 -45.37%
-
Tax Rate 36.64% 31.02% 25.13% 25.72% 31.09% 22.38% 30.25% -
Total Cost 158,452 157,349 156,190 153,124 153,216 146,503 159,822 -0.57%
-
Net Worth 225,079 222,477 221,176 221,176 222,477 221,606 177,363 17.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 4,336 - - 8,673 5,782 -
Div Payout % - - 28.26% - - 18.80% 19.03% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 225,079 222,477 221,176 221,176 222,477 221,606 177,363 17.23%
NOSH 130,104 130,104 130,104 130,104 130,104 43,367 43,365 108.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.19% 6.89% 8.95% 8.55% 6.01% 23.95% 15.97% -
ROE 5.45% 5.23% 6.94% 6.48% 4.41% 20.82% 17.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 131.22 129.89 131.84 128.70 125.30 444.20 438.61 -55.30%
EPS 9.44 8.95 11.80 11.00 7.52 106.38 70.05 -73.74%
DPS 0.00 0.00 3.33 0.00 0.00 20.00 13.33 -
NAPS 1.73 1.71 1.70 1.70 1.71 5.11 4.09 -43.68%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.30 118.08 119.86 117.00 113.91 134.60 132.90 -6.95%
EPS 8.58 8.14 10.72 10.01 6.85 32.24 21.23 -45.36%
DPS 0.00 0.00 3.03 0.00 0.00 6.06 4.04 -
NAPS 1.5727 1.5545 1.5455 1.5455 1.5545 1.5485 1.2393 17.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.41 1.59 1.55 1.52 2.14 5.72 4.18 -
P/RPS 1.07 1.22 1.18 1.18 1.71 1.29 0.95 8.26%
P/EPS 14.94 17.76 13.14 13.81 28.40 5.38 5.97 84.42%
EY 6.69 5.63 7.61 7.24 3.52 18.60 16.76 -45.81%
DY 0.00 0.00 2.15 0.00 0.00 3.50 3.19 -
P/NAPS 0.82 0.93 0.91 0.89 1.25 1.12 1.02 -13.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.41 1.56 1.54 1.66 1.57 6.30 5.50 -
P/RPS 1.07 1.20 1.17 1.29 1.25 1.42 1.25 -9.85%
P/EPS 14.94 17.43 13.06 15.08 20.83 5.92 7.85 53.63%
EY 6.69 5.74 7.66 6.63 4.80 16.89 12.74 -34.93%
DY 0.00 0.00 2.16 0.00 0.00 3.17 2.42 -
P/NAPS 0.82 0.91 0.91 0.98 0.92 1.23 1.34 -27.94%

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