[LTKM] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 21.77%
YoY- 1287.03%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,712 89,666 88,845 88,386 87,428 76,281 76,072 3.17%
PBT 6,060 16,751 18,350 20,620 17,460 5,549 2,185 97.76%
Tax -556 -1,924 -1,233 -1,590 -1,832 -742 -314 46.51%
NP 5,504 14,827 17,117 19,030 15,628 4,807 1,870 105.78%
-
NP to SH 5,504 14,827 17,117 19,030 15,628 4,807 1,870 105.78%
-
Tax Rate 9.17% 11.49% 6.72% 7.71% 10.49% 13.37% 14.37% -
Total Cost 74,208 74,839 71,728 69,356 71,800 71,474 74,201 0.00%
-
Net Worth 85,180 82,157 81,842 78,623 74,610 70,616 64,537 20.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 4,027 - - - 2,407 2,672 -
Div Payout % - 27.16% - - - 50.08% 142.86% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,180 82,157 81,842 78,623 74,610 70,616 64,537 20.38%
NOSH 40,952 40,273 40,118 40,113 40,112 40,122 40,085 1.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.90% 16.54% 19.27% 21.53% 17.88% 6.30% 2.46% -
ROE 6.46% 18.05% 20.92% 24.20% 20.95% 6.81% 2.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 194.65 222.64 221.46 220.34 217.95 190.12 189.77 1.71%
EPS 13.44 36.83 42.67 47.44 38.96 11.98 4.67 102.71%
DPS 0.00 10.00 0.00 0.00 0.00 6.00 6.67 -
NAPS 2.08 2.04 2.04 1.96 1.86 1.76 1.61 18.67%
Adjusted Per Share Value based on latest NOSH - 40,114
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.67 62.63 62.05 61.73 61.06 53.28 53.13 3.17%
EPS 3.84 10.36 11.96 13.29 10.92 3.36 1.31 105.22%
DPS 0.00 2.81 0.00 0.00 0.00 1.68 1.87 -
NAPS 0.5949 0.5738 0.5716 0.5491 0.5211 0.4932 0.4508 20.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.19 1.18 1.32 1.06 1.01 0.96 1.03 -
P/RPS 0.61 0.53 0.60 0.48 0.46 0.50 0.54 8.48%
P/EPS 8.85 3.21 3.09 2.23 2.59 8.01 22.07 -45.71%
EY 11.29 31.20 32.32 44.75 38.57 12.48 4.53 84.12%
DY 0.00 8.47 0.00 0.00 0.00 6.25 6.47 -
P/NAPS 0.57 0.58 0.65 0.54 0.54 0.55 0.64 -7.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 -
Price 1.25 1.20 1.29 1.07 1.05 0.92 1.00 -
P/RPS 0.64 0.54 0.58 0.49 0.48 0.48 0.53 13.43%
P/EPS 9.30 3.26 3.02 2.26 2.70 7.68 21.43 -42.76%
EY 10.75 30.68 33.07 44.34 37.10 13.02 4.67 74.60%
DY 0.00 8.33 0.00 0.00 0.00 6.52 6.67 -
P/NAPS 0.60 0.59 0.63 0.55 0.56 0.52 0.62 -2.16%

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