Highlights

[LTKM] YoY TTM Result on 2005-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 29-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2006
Quarter 30-Jun-2005  [#1]
Profit Trend QoQ -     45.75%    YoY -     -13.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 114,793 88,007 87,737 77,401 75,733 61,509 55,665 12.81%
  YoY % 30.44% 0.31% 13.35% 2.20% 23.13% 10.50% -
  Horiz. % 206.22% 158.10% 157.62% 139.05% 136.05% 110.50% 100.00%
PBT 6,833 3,929 13,901 7,919 9,034 3,978 749 44.50%
  YoY % 73.91% -71.74% 75.54% -12.34% 127.10% 431.11% -
  Horiz. % 912.28% 524.57% 1,855.94% 1,057.28% 1,206.14% 531.11% 100.00%
Tax -1,346 -100 -1,605 -913 -898 -1,086 -573 15.28%
  YoY % -1,246.00% 93.77% -75.79% -1.67% 17.31% -89.53% -
  Horiz. % 234.90% 17.45% 280.10% 159.34% 156.72% 189.53% 100.00%
NP 5,487 3,829 12,296 7,006 8,136 2,892 176 77.31%
  YoY % 43.30% -68.86% 75.51% -13.89% 181.33% 1,543.18% -
  Horiz. % 3,117.61% 2,175.57% 6,986.36% 3,980.68% 4,622.73% 1,643.18% 100.00%
NP to SH 5,487 3,829 12,296 7,006 8,136 2,892 176 77.31%
  YoY % 43.30% -68.86% 75.51% -13.89% 181.33% 1,543.18% -
  Horiz. % 3,117.61% 2,175.57% 6,986.36% 3,980.68% 4,622.73% 1,643.18% 100.00%
Tax Rate 19.70 % 2.55 % 11.55 % 11.53 % 9.94 % 27.30 % 76.50 % -20.22%
  YoY % 672.55% -77.92% 0.17% 16.00% -63.59% -64.31% -
  Horiz. % 25.75% 3.33% 15.10% 15.07% 12.99% 35.69% 100.00%
Total Cost 109,306 84,178 75,441 70,395 67,597 58,617 55,489 11.95%
  YoY % 29.85% 11.58% 7.17% 4.14% 15.32% 5.64% -
  Horiz. % 196.99% 151.70% 135.96% 126.86% 121.82% 105.64% 100.00%
Net Worth 88,263 86,212 85,180 74,610 42,700 61,985 59,095 6.91%
  YoY % 2.38% 1.21% 14.17% 74.73% -31.11% 4.89% -
  Horiz. % 149.36% 145.89% 144.14% 126.25% 72.26% 104.89% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,105 2,874 2,854 2,408 3,605 801 0 -
  YoY % 42.82% 0.70% 18.52% -33.21% 349.83% 0.00% -
  Horiz. % 512.17% 358.62% 356.11% 300.46% 449.83% 100.00% -
Div Payout % 74.82 % 75.07 % 23.21 % 34.38 % 44.32 % 27.72 % - % -
  YoY % -0.33% 223.44% -32.49% -22.43% 59.88% 0.00% -
  Horiz. % 269.91% 270.82% 83.73% 124.03% 159.88% 100.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 88,263 86,212 85,180 74,610 42,700 61,985 59,095 6.91%
  YoY % 2.38% 1.21% 14.17% 74.73% -31.11% 4.89% -
  Horiz. % 149.36% 145.89% 144.14% 126.25% 72.26% 104.89% 100.00%
NOSH 41,052 41,249 40,952 40,112 42,700 41,050 40,476 0.24%
  YoY % -0.48% 0.73% 2.09% -6.06% 4.02% 1.42% -
  Horiz. % 101.42% 101.91% 101.18% 99.10% 105.49% 101.42% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.78 % 4.35 % 14.01 % 9.05 % 10.74 % 4.70 % 0.32 % 56.87%
  YoY % 9.89% -68.95% 54.81% -15.74% 128.51% 1,368.75% -
  Horiz. % 1,493.75% 1,359.38% 4,378.12% 2,828.13% 3,356.25% 1,468.75% 100.00%
ROE 6.22 % 4.44 % 14.44 % 9.39 % 19.05 % 4.67 % 0.30 % 65.67%
  YoY % 40.09% -69.25% 53.78% -50.71% 307.92% 1,456.67% -
  Horiz. % 2,073.33% 1,480.00% 4,813.33% 3,130.00% 6,350.00% 1,556.67% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 279.62 213.35 214.24 192.96 177.36 149.84 137.53 12.54%
  YoY % 31.06% -0.42% 11.03% 8.80% 18.37% 8.95% -
  Horiz. % 203.32% 155.13% 155.78% 140.30% 128.96% 108.95% 100.00%
EPS 13.37 9.28 30.03 17.47 19.05 7.05 0.43 77.24%
  YoY % 44.07% -69.10% 71.89% -8.29% 170.21% 1,539.53% -
  Horiz. % 3,109.30% 2,158.14% 6,983.72% 4,062.79% 4,430.23% 1,639.53% 100.00%
DPS 10.00 7.00 6.97 6.00 8.44 1.95 0.00 -
  YoY % 42.86% 0.43% 16.17% -28.91% 332.82% 0.00% -
  Horiz. % 512.82% 358.97% 357.44% 307.69% 432.82% 100.00% -
NAPS 2.1500 2.0900 2.0800 1.8600 1.0000 1.5100 1.4600 6.66%
  YoY % 2.87% 0.48% 11.83% 86.00% -33.77% 3.42% -
  Horiz. % 147.26% 143.15% 142.47% 127.40% 68.49% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,047
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 88.27 67.67 67.47 59.52 58.23 47.30 42.80 12.81%
  YoY % 30.44% 0.30% 13.36% 2.22% 23.11% 10.51% -
  Horiz. % 206.24% 158.11% 157.64% 139.07% 136.05% 110.51% 100.00%
EPS 4.22 2.94 9.46 5.39 6.26 2.22 0.14 76.32%
  YoY % 43.54% -68.92% 75.51% -13.90% 181.98% 1,485.71% -
  Horiz. % 3,014.29% 2,100.00% 6,757.14% 3,850.00% 4,471.43% 1,585.71% 100.00%
DPS 3.16 2.21 2.19 1.85 2.77 0.62 0.00 -
  YoY % 42.99% 0.91% 18.38% -33.21% 346.77% 0.00% -
  Horiz. % 509.68% 356.45% 353.23% 298.39% 446.77% 100.00% -
NAPS 0.6787 0.6629 0.6550 0.5737 0.3283 0.4766 0.4544 6.91%
  YoY % 2.38% 1.21% 14.17% 74.75% -31.12% 4.89% -
  Horiz. % 149.36% 145.88% 144.15% 126.25% 72.25% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.0700 1.0500 1.1900 1.0100 0.9900 0.9300 1.1100 -
P/RPS 0.38 0.49 0.56 0.52 0.56 0.62 0.81 -11.84%
  YoY % -22.45% -12.50% 7.69% -7.14% -9.68% -23.46% -
  Horiz. % 46.91% 60.49% 69.14% 64.20% 69.14% 76.54% 100.00%
P/EPS 8.01 11.31 3.96 5.78 5.20 13.20 255.28 -43.81%
  YoY % -29.18% 185.61% -31.49% 11.15% -60.61% -94.83% -
  Horiz. % 3.14% 4.43% 1.55% 2.26% 2.04% 5.17% 100.00%
EY 12.49 8.84 25.23 17.29 19.25 7.58 0.39 78.11%
  YoY % 41.29% -64.96% 45.92% -10.18% 153.96% 1,843.59% -
  Horiz. % 3,202.56% 2,266.67% 6,469.23% 4,433.33% 4,935.90% 1,943.59% 100.00%
DY 9.35 6.67 5.86 5.94 8.53 2.10 0.00 -
  YoY % 40.18% 13.82% -1.35% -30.36% 306.19% 0.00% -
  Horiz. % 445.24% 317.62% 279.05% 282.86% 406.19% 100.00% -
P/NAPS 0.50 0.50 0.57 0.54 0.99 0.62 0.76 -6.73%
  YoY % 0.00% -12.28% 5.56% -45.45% 59.68% -18.42% -
  Horiz. % 65.79% 65.79% 75.00% 71.05% 130.26% 81.58% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 28/08/03 21/08/02 -
Price 1.0700 1.1300 1.2500 1.0500 0.9900 1.0200 1.0900 -
P/RPS 0.38 0.53 0.58 0.54 0.56 0.68 0.79 -11.47%
  YoY % -28.30% -8.62% 7.41% -3.57% -17.65% -13.92% -
  Horiz. % 48.10% 67.09% 73.42% 68.35% 70.89% 86.08% 100.00%
P/EPS 8.01 12.17 4.16 6.01 5.20 14.48 250.68 -43.64%
  YoY % -34.18% 192.55% -30.78% 15.58% -64.09% -94.22% -
  Horiz. % 3.20% 4.85% 1.66% 2.40% 2.07% 5.78% 100.00%
EY 12.49 8.21 24.02 16.63 19.25 6.91 0.40 77.36%
  YoY % 52.13% -65.82% 44.44% -13.61% 178.58% 1,627.50% -
  Horiz. % 3,122.50% 2,052.50% 6,005.00% 4,157.50% 4,812.50% 1,727.50% 100.00%
DY 9.35 6.19 5.58 5.71 8.53 1.91 0.00 -
  YoY % 51.05% 10.93% -2.28% -33.06% 346.60% 0.00% -
  Horiz. % 489.53% 324.08% 292.15% 298.95% 446.60% 100.00% -
P/NAPS 0.50 0.54 0.60 0.56 0.99 0.68 0.75 -6.53%
  YoY % -7.41% -10.00% 7.14% -43.43% 45.59% -9.33% -
  Horiz. % 66.67% 72.00% 80.00% 74.67% 132.00% 90.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers