[LTKM] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 96.41%
YoY- 1775.0%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 82,948 71,153 69,337 68,252 64,628 58,545 56,253 29.58%
PBT 7,980 8,202 7,801 8,066 4,652 1,893 -801 -
Tax -1,148 -953 -1,478 -1,616 -1,368 -672 -12 1997.55%
NP 6,832 7,249 6,322 6,450 3,284 1,221 -813 -
-
NP to SH 6,832 7,249 6,322 6,450 3,284 1,221 -813 -
-
Tax Rate 14.39% 11.62% 18.95% 20.03% 29.41% 35.50% - -
Total Cost 76,116 63,904 63,014 61,802 61,344 57,324 57,066 21.19%
-
Net Worth 70,454 64,663 63,092 62,484 61,985 59,037 56,933 15.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 2,811 1,071 1,612 - 803 1,084 -
Div Payout % - 38.78% 16.95% 25.00% - 65.78% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 70,454 64,663 63,092 62,484 61,985 59,037 56,933 15.27%
NOSH 42,700 40,163 40,186 40,312 41,050 40,161 40,666 3.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.24% 10.19% 9.12% 9.45% 5.08% 2.09% -1.45% -
ROE 9.70% 11.21% 10.02% 10.32% 5.30% 2.07% -1.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 194.26 177.16 172.54 169.31 157.44 145.77 138.33 25.42%
EPS 16.00 18.07 15.73 16.00 8.00 3.00 -2.00 -
DPS 0.00 7.00 2.67 4.00 0.00 2.00 2.67 -
NAPS 1.65 1.61 1.57 1.55 1.51 1.47 1.40 11.58%
Adjusted Per Share Value based on latest NOSH - 40,066
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.96 49.72 48.45 47.69 45.16 40.91 39.31 29.57%
EPS 4.77 5.07 4.42 4.51 2.29 0.85 -0.57 -
DPS 0.00 1.96 0.75 1.13 0.00 0.56 0.76 -
NAPS 0.4923 0.4518 0.4409 0.4366 0.4331 0.4125 0.3978 15.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.99 1.06 1.09 1.00 0.93 0.88 0.88 -
P/RPS 0.51 0.60 0.63 0.59 0.59 0.60 0.64 -14.05%
P/EPS 6.19 5.87 6.93 6.25 11.63 28.95 -44.00 -
EY 16.16 17.03 14.43 16.00 8.60 3.45 -2.27 -
DY 0.00 6.60 2.45 4.00 0.00 2.27 3.03 -
P/NAPS 0.60 0.66 0.69 0.65 0.62 0.60 0.63 -3.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 26/06/03 25/02/03 -
Price 0.99 1.05 1.05 1.01 1.02 0.93 0.94 -
P/RPS 0.51 0.59 0.61 0.60 0.65 0.64 0.68 -17.46%
P/EPS 6.19 5.82 6.67 6.31 12.75 30.59 -47.00 -
EY 16.16 17.19 14.98 15.84 7.84 3.27 -2.13 -
DY 0.00 6.67 2.54 3.96 0.00 2.15 2.84 -
P/NAPS 0.60 0.65 0.67 0.65 0.68 0.63 0.67 -7.09%

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