[LTKM] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -1.97%
YoY- 877.38%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 77,186 82,948 71,153 69,337 68,252 64,628 58,545 20.17%
PBT 1,818 7,980 8,202 7,801 8,066 4,652 1,893 -2.65%
Tax -446 -1,148 -953 -1,478 -1,616 -1,368 -672 -23.85%
NP 1,372 6,832 7,249 6,322 6,450 3,284 1,221 8.06%
-
NP to SH 1,372 6,832 7,249 6,322 6,450 3,284 1,221 8.06%
-
Tax Rate 24.53% 14.39% 11.62% 18.95% 20.03% 29.41% 35.50% -
Total Cost 75,814 76,116 63,904 63,014 61,802 61,344 57,324 20.42%
-
Net Worth 64,161 70,454 64,663 63,092 62,484 61,985 59,037 5.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,035 - 2,811 1,071 1,612 - 803 192.51%
Div Payout % 294.12% - 38.78% 16.95% 25.00% - 65.78% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,161 70,454 64,663 63,092 62,484 61,985 59,037 5.68%
NOSH 40,352 42,700 40,163 40,186 40,312 41,050 40,161 0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.78% 8.24% 10.19% 9.12% 9.45% 5.08% 2.09% -
ROE 2.14% 9.70% 11.21% 10.02% 10.32% 5.30% 2.07% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 191.28 194.26 177.16 172.54 169.31 157.44 145.77 19.79%
EPS 3.40 16.00 18.07 15.73 16.00 8.00 3.00 8.67%
DPS 10.00 0.00 7.00 2.67 4.00 0.00 2.00 191.54%
NAPS 1.59 1.65 1.61 1.57 1.55 1.51 1.47 5.35%
Adjusted Per Share Value based on latest NOSH - 39,921
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.91 57.93 49.70 48.43 47.67 45.14 40.89 20.17%
EPS 0.96 4.77 5.06 4.42 4.50 2.29 0.85 8.42%
DPS 2.82 0.00 1.96 0.75 1.13 0.00 0.56 192.92%
NAPS 0.4481 0.4921 0.4516 0.4407 0.4364 0.4329 0.4123 5.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.98 0.99 1.06 1.09 1.00 0.93 0.88 -
P/RPS 0.51 0.51 0.60 0.63 0.59 0.59 0.60 -10.24%
P/EPS 28.82 6.19 5.87 6.93 6.25 11.63 28.95 -0.29%
EY 3.47 16.16 17.03 14.43 16.00 8.60 3.45 0.38%
DY 10.20 0.00 6.60 2.45 4.00 0.00 2.27 171.55%
P/NAPS 0.62 0.60 0.66 0.69 0.65 0.62 0.60 2.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 26/06/03 -
Price 1.01 0.99 1.05 1.05 1.01 1.02 0.93 -
P/RPS 0.53 0.51 0.59 0.61 0.60 0.65 0.64 -11.78%
P/EPS 29.71 6.19 5.82 6.67 6.31 12.75 30.59 -1.92%
EY 3.37 16.16 17.19 14.98 15.84 7.84 3.27 2.02%
DY 9.90 0.00 6.67 2.54 3.96 0.00 2.15 176.00%
P/NAPS 0.64 0.60 0.65 0.67 0.65 0.68 0.63 1.05%

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