[LTKM] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 51.86%
YoY- 63.23%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 171,534 167,446 163,020 192,637 190,201 186,750 180,992 -3.50%
PBT 20,494 19,282 14,228 59,438 43,550 42,086 39,548 -35.40%
Tax -5,150 -4,960 -4,424 -13,304 -13,172 -12,358 -11,020 -39.69%
NP 15,344 14,322 9,804 46,134 30,378 29,728 28,528 -33.78%
-
NP to SH 15,344 14,322 9,804 46,134 30,378 29,728 28,528 -33.78%
-
Tax Rate 25.13% 25.72% 31.09% 22.38% 30.25% 29.36% 27.86% -
Total Cost 156,190 153,124 153,216 146,503 159,822 157,022 152,464 1.61%
-
Net Worth 221,176 221,176 222,477 221,606 177,363 175,661 166,052 20.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,336 - - 8,673 5,782 - - -
Div Payout % 28.26% - - 18.80% 19.03% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 221,176 221,176 222,477 221,606 177,363 175,661 166,052 20.99%
NOSH 130,104 130,104 130,104 43,367 43,365 43,373 43,355 107.63%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.95% 8.55% 6.01% 23.95% 15.97% 15.92% 15.76% -
ROE 6.94% 6.48% 4.41% 20.82% 17.13% 16.92% 17.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 131.84 128.70 125.30 444.20 438.61 430.57 417.46 -53.52%
EPS 11.80 11.00 7.52 106.38 70.05 68.54 65.80 -68.09%
DPS 3.33 0.00 0.00 20.00 13.33 0.00 0.00 -
NAPS 1.70 1.70 1.71 5.11 4.09 4.05 3.83 -41.72%
Adjusted Per Share Value based on latest NOSH - 43,369
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.81 116.95 113.86 134.55 132.85 130.44 126.41 -3.50%
EPS 10.72 10.00 6.85 32.22 21.22 20.76 19.93 -33.78%
DPS 3.03 0.00 0.00 6.06 4.04 0.00 0.00 -
NAPS 1.5448 1.5448 1.5539 1.5478 1.2388 1.2269 1.1598 20.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.55 1.52 2.14 5.72 4.18 4.85 3.45 -
P/RPS 1.18 1.18 1.71 1.29 0.95 1.13 0.83 26.35%
P/EPS 13.14 13.81 28.40 5.38 5.97 7.08 5.24 84.26%
EY 7.61 7.24 3.52 18.60 16.76 14.13 19.07 -45.70%
DY 2.15 0.00 0.00 3.50 3.19 0.00 0.00 -
P/NAPS 0.91 0.89 1.25 1.12 1.02 1.20 0.90 0.73%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 28/08/14 -
Price 1.54 1.66 1.57 6.30 5.50 4.60 4.50 -
P/RPS 1.17 1.29 1.25 1.42 1.25 1.07 1.08 5.46%
P/EPS 13.06 15.08 20.83 5.92 7.85 6.71 6.84 53.72%
EY 7.66 6.63 4.80 16.89 12.74 14.90 14.62 -34.93%
DY 2.16 0.00 0.00 3.17 2.42 0.00 0.00 -
P/NAPS 0.91 0.98 0.92 1.23 1.34 1.14 1.17 -15.38%

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