[LTKM] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -336.43%
YoY- -172.36%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 68,252 64,628 58,545 56,253 57,850 52,772 56,691 13.15%
PBT 8,066 4,652 1,893 -801 544 -3,688 1,767 174.92%
Tax -1,616 -1,368 -672 -12 -200 3,688 -569 100.42%
NP 6,450 3,284 1,221 -813 344 0 1,198 206.87%
-
NP to SH 6,450 3,284 1,221 -813 344 -3,400 1,198 206.87%
-
Tax Rate 20.03% 29.41% 35.50% - 36.76% - 32.20% -
Total Cost 61,802 61,344 57,324 57,066 57,506 52,772 55,493 7.43%
-
Net Worth 62,484 61,985 59,037 56,933 58,400 59,095 59,298 3.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,612 - 803 1,084 - - 801 59.33%
Div Payout % 25.00% - 65.78% 0.00% - - 66.89% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,484 61,985 59,037 56,933 58,400 59,095 59,298 3.54%
NOSH 40,312 41,050 40,161 40,666 39,999 40,476 40,066 0.40%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.45% 5.08% 2.09% -1.45% 0.59% 0.00% 2.11% -
ROE 10.32% 5.30% 2.07% -1.43% 0.59% -5.75% 2.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 169.31 157.44 145.77 138.33 144.63 130.38 141.49 12.69%
EPS 16.00 8.00 3.00 -2.00 0.86 -8.40 2.99 205.62%
DPS 4.00 0.00 2.00 2.67 0.00 0.00 2.00 58.67%
NAPS 1.55 1.51 1.47 1.40 1.46 1.46 1.48 3.12%
Adjusted Per Share Value based on latest NOSH - 41,157
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.67 45.14 40.89 39.29 40.41 36.86 39.60 13.14%
EPS 4.50 2.29 0.85 -0.57 0.24 -2.37 0.84 205.85%
DPS 1.13 0.00 0.56 0.76 0.00 0.00 0.56 59.61%
NAPS 0.4364 0.4329 0.4123 0.3976 0.4079 0.4127 0.4142 3.53%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.93 0.88 0.88 0.94 1.11 1.28 -
P/RPS 0.59 0.59 0.60 0.64 0.65 0.85 0.90 -24.51%
P/EPS 6.25 11.63 28.95 -44.00 109.30 -13.21 42.81 -72.24%
EY 16.00 8.60 3.45 -2.27 0.91 -7.57 2.34 259.82%
DY 4.00 0.00 2.27 3.03 0.00 0.00 1.56 87.22%
P/NAPS 0.65 0.62 0.60 0.63 0.64 0.76 0.86 -17.01%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 -
Price 1.01 1.02 0.93 0.94 0.91 1.09 1.15 -
P/RPS 0.60 0.65 0.64 0.68 0.63 0.84 0.81 -18.11%
P/EPS 6.31 12.75 30.59 -47.00 105.81 -12.98 38.46 -69.99%
EY 15.84 7.84 3.27 -2.13 0.95 -7.71 2.60 233.20%
DY 3.96 0.00 2.15 2.84 0.00 0.00 1.74 72.93%
P/NAPS 0.65 0.68 0.63 0.67 0.62 0.75 0.78 -11.43%

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