[LTKM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 1.19%
YoY- -74.76%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 129,240 86,451 42,682 168,994 128,651 83,723 40,755 115.09%
PBT 15,385 11,667 4,844 16,882 15,371 9,641 3,557 164.29%
Tax -5,147 -3,466 -1,775 -5,237 -3,863 -2,480 -1,106 177.44%
NP 10,238 8,201 3,069 11,645 11,508 7,161 2,451 158.24%
-
NP to SH 10,238 8,201 3,069 11,645 11,508 7,161 2,451 158.24%
-
Tax Rate 33.45% 29.71% 36.64% 31.02% 25.13% 25.72% 31.09% -
Total Cost 119,002 78,250 39,613 157,349 117,143 76,562 38,304 112.18%
-
Net Worth 230,284 228,983 225,079 222,477 221,176 221,176 222,477 2.31%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,951 - - - 3,252 - - -
Div Payout % 19.06% - - - 28.26% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 230,284 228,983 225,079 222,477 221,176 221,176 222,477 2.31%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.92% 9.49% 7.19% 6.89% 8.95% 8.55% 6.01% -
ROE 4.45% 3.58% 1.36% 5.23% 5.20% 3.24% 1.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.34 66.45 32.81 129.89 98.88 64.35 31.32 115.12%
EPS 7.87 6.30 2.36 8.95 8.85 5.50 1.88 158.61%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.77 1.76 1.73 1.71 1.70 1.70 1.71 2.31%
Adjusted Per Share Value based on latest NOSH - 130,104
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 90.27 60.38 29.81 118.03 89.86 58.48 28.47 115.07%
EPS 7.15 5.73 2.14 8.13 8.04 5.00 1.71 158.41%
DPS 1.36 0.00 0.00 0.00 2.27 0.00 0.00 -
NAPS 1.6084 1.5993 1.5721 1.5539 1.5448 1.5448 1.5539 2.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.32 1.31 1.41 1.59 1.55 1.52 2.14 -
P/RPS 1.33 1.97 4.30 1.22 1.57 2.36 6.83 -66.23%
P/EPS 16.77 20.78 59.77 17.76 17.52 27.62 113.60 -71.90%
EY 5.96 4.81 1.67 5.63 5.71 3.62 0.88 255.89%
DY 1.14 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.75 0.74 0.82 0.93 0.91 0.89 1.25 -28.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 17/11/16 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 -
Price 1.35 1.26 1.41 1.56 1.54 1.66 1.57 -
P/RPS 1.36 1.90 4.30 1.20 1.56 2.58 5.01 -57.90%
P/EPS 17.16 19.99 59.77 17.43 17.41 30.16 83.34 -64.96%
EY 5.83 5.00 1.67 5.74 5.74 3.32 1.20 185.48%
DY 1.11 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 0.76 0.72 0.82 0.91 0.91 0.98 0.92 -11.90%

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