[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -94.69%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 168,994 128,651 83,723 40,755 192,637 142,651 93,375 48.45%
PBT 16,882 15,371 9,641 3,557 59,438 32,663 21,043 -13.64%
Tax -5,237 -3,863 -2,480 -1,106 -13,304 -9,879 -6,179 -10.43%
NP 11,645 11,508 7,161 2,451 46,134 22,784 14,864 -15.00%
-
NP to SH 11,645 11,508 7,161 2,451 46,134 22,784 14,864 -15.00%
-
Tax Rate 31.02% 25.13% 25.72% 31.09% 22.38% 30.25% 29.36% -
Total Cost 157,349 117,143 76,562 38,304 146,503 119,867 78,511 58.89%
-
Net Worth 222,477 221,176 221,176 222,477 221,606 177,363 175,661 17.04%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,252 - - 8,673 4,336 - -
Div Payout % - 28.26% - - 18.80% 19.03% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 222,477 221,176 221,176 222,477 221,606 177,363 175,661 17.04%
NOSH 130,104 130,104 130,104 130,104 43,367 43,365 43,373 107.85%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.89% 8.95% 8.55% 6.01% 23.95% 15.97% 15.92% -
ROE 5.23% 5.20% 3.24% 1.10% 20.82% 12.85% 8.46% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.89 98.88 64.35 31.32 444.20 328.95 215.28 -28.57%
EPS 8.95 8.85 5.50 1.88 106.38 52.54 34.27 -59.10%
DPS 0.00 2.50 0.00 0.00 20.00 10.00 0.00 -
NAPS 1.71 1.70 1.70 1.71 5.11 4.09 4.05 -43.68%
Adjusted Per Share Value based on latest NOSH - 130,104
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 118.08 89.89 58.50 28.48 134.60 99.68 65.25 48.44%
EPS 8.14 8.04 5.00 1.71 32.24 15.92 10.39 -15.00%
DPS 0.00 2.27 0.00 0.00 6.06 3.03 0.00 -
NAPS 1.5545 1.5455 1.5455 1.5545 1.5485 1.2393 1.2274 17.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.59 1.55 1.52 2.14 5.72 4.18 4.85 -
P/RPS 1.22 1.57 2.36 6.83 1.29 1.27 2.25 -33.48%
P/EPS 17.76 17.52 27.62 113.60 5.38 7.96 14.15 16.34%
EY 5.63 5.71 3.62 0.88 18.60 12.57 7.07 -14.07%
DY 0.00 1.61 0.00 0.00 3.50 2.39 0.00 -
P/NAPS 0.93 0.91 0.89 1.25 1.12 1.02 1.20 -15.61%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 25/11/14 -
Price 1.56 1.54 1.66 1.57 6.30 5.50 4.60 -
P/RPS 1.20 1.56 2.58 5.01 1.42 1.67 2.14 -31.97%
P/EPS 17.43 17.41 30.16 83.34 5.92 10.47 13.42 19.02%
EY 5.74 5.74 3.32 1.20 16.89 9.55 7.45 -15.94%
DY 0.00 1.62 0.00 0.00 3.17 1.82 0.00 -
P/NAPS 0.91 0.91 0.98 0.92 1.23 1.34 1.14 -13.93%

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