[LTKM] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -10.05%
YoY- 815.04%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 82,196 79,712 89,666 88,845 88,386 87,428 76,281 5.10%
PBT 5,874 6,060 16,751 18,350 20,620 17,460 5,549 3.86%
Tax -512 -556 -1,924 -1,233 -1,590 -1,832 -742 -21.89%
NP 5,362 5,504 14,827 17,117 19,030 15,628 4,807 7.54%
-
NP to SH 5,362 5,504 14,827 17,117 19,030 15,628 4,807 7.54%
-
Tax Rate 8.72% 9.17% 11.49% 6.72% 7.71% 10.49% 13.37% -
Total Cost 76,834 74,208 74,839 71,728 69,356 71,800 71,474 4.93%
-
Net Worth 84,447 85,180 82,157 81,842 78,623 74,610 70,616 12.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 4,027 - - - 2,407 -
Div Payout % - - 27.16% - - - 50.08% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,447 85,180 82,157 81,842 78,623 74,610 70,616 12.65%
NOSH 40,993 40,952 40,273 40,118 40,113 40,112 40,122 1.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.52% 6.90% 16.54% 19.27% 21.53% 17.88% 6.30% -
ROE 6.35% 6.46% 18.05% 20.92% 24.20% 20.95% 6.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 200.51 194.65 222.64 221.46 220.34 217.95 190.12 3.60%
EPS 13.08 13.44 36.83 42.67 47.44 38.96 11.98 6.02%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 6.00 -
NAPS 2.06 2.08 2.04 2.04 1.96 1.86 1.76 11.05%
Adjusted Per Share Value based on latest NOSH - 40,132
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.41 55.67 62.63 62.05 61.73 61.06 53.28 5.09%
EPS 3.75 3.84 10.36 11.96 13.29 10.92 3.36 7.58%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 1.68 -
NAPS 0.5898 0.5949 0.5738 0.5716 0.5491 0.5211 0.4932 12.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.16 1.19 1.18 1.32 1.06 1.01 0.96 -
P/RPS 0.58 0.61 0.53 0.60 0.48 0.46 0.50 10.39%
P/EPS 8.87 8.85 3.21 3.09 2.23 2.59 8.01 7.02%
EY 11.28 11.29 31.20 32.32 44.75 38.57 12.48 -6.51%
DY 0.00 0.00 8.47 0.00 0.00 0.00 6.25 -
P/NAPS 0.56 0.57 0.58 0.65 0.54 0.54 0.55 1.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 23/02/06 29/11/05 29/08/05 30/05/05 -
Price 1.14 1.25 1.20 1.29 1.07 1.05 0.92 -
P/RPS 0.57 0.64 0.54 0.58 0.49 0.48 0.48 12.12%
P/EPS 8.72 9.30 3.26 3.02 2.26 2.70 7.68 8.82%
EY 11.47 10.75 30.68 33.07 44.34 37.10 13.02 -8.09%
DY 0.00 0.00 8.33 0.00 0.00 0.00 6.52 -
P/NAPS 0.55 0.60 0.59 0.63 0.55 0.56 0.52 3.80%

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