[LTKM] QoQ TTM 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- -66.6%
YoY- -74.77%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 169,582 171,722 170,921 168,994 178,638 182,985 188,144 -6.66%
PBT 16,896 18,905 18,163 16,876 42,140 48,032 53,107 -53.23%
Tax -6,521 -6,222 -5,904 -5,235 -7,286 -9,604 -11,655 -31.98%
NP 10,375 12,683 12,259 11,641 34,854 38,428 41,452 -60.11%
-
NP to SH 10,375 12,683 12,259 11,641 34,854 38,428 41,452 -60.11%
-
Tax Rate 38.59% 32.91% 32.51% 31.02% 17.29% 20.00% 21.95% -
Total Cost 159,207 159,039 158,662 157,353 143,784 144,557 146,692 5.58%
-
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 3,252 3,252 7,589 8,673 8,673 -62.84%
Div Payout % 18.81% 25.65% 26.53% 27.94% 21.78% 22.57% 20.92% -
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 6.12% 7.39% 7.17% 6.89% 19.51% 21.00% 22.03% -
ROE 4.51% 5.54% 5.45% 5.23% 15.76% 17.37% 18.63% -
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 130.34 131.99 131.37 129.89 137.30 140.65 144.61 -6.66%
EPS 7.97 9.75 9.42 8.95 26.79 29.54 31.86 -60.13%
DPS 1.50 2.50 2.50 2.50 5.83 6.67 6.67 -62.85%
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 118.44 119.94 119.38 118.03 124.77 127.81 131.41 -6.66%
EPS 7.25 8.86 8.56 8.13 24.34 26.84 28.95 -60.10%
DPS 1.36 2.27 2.27 2.27 5.30 6.06 6.06 -62.90%
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 1.01 0.99 1.07 1.22 1.13 1.08 1.48 -22.39%
P/EPS 16.55 13.44 14.96 17.77 5.79 5.15 6.72 81.87%
EY 6.04 7.44 6.68 5.63 17.28 19.43 14.89 -45.05%
DY 1.14 1.91 1.77 1.57 3.76 4.39 3.12 -48.73%
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 1.04 0.95 1.07 1.20 1.12 1.18 1.09 -3.06%
P/EPS 16.93 12.93 14.96 17.44 5.75 5.62 4.93 126.76%
EY 5.91 7.74 6.68 5.74 17.40 17.79 20.29 -55.89%
DY 1.11 1.98 1.77 1.60 3.79 4.02 4.25 -58.97%
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